[UAC] QoQ TTM Result on 31-Mar-2011 [#1]

Stock

[UAC] UAC BHD

Announcement Date

13-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- -19.79%

YoY- -38.64%

Quarter Report

Microsoft Word - uac_2011qtr1_03052011_for pdf doc.pdf

Latest QR

Upcoming QR

UAC's Result

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
TTM Result
Revenue	188,824	182,623	185,701	188,059	187,034	194,397	188,079	0.26%
YoY %	3.40%	-1.66%	-1.25%	0.55%	-3.79%	3.36%	-	-
Horiz. %	100.40%	97.10%	98.74%	99.99%	99.44%	103.36%	100.00%	-
PBT	14,448	13,825	16,941	16,064	20,484	20,943	21,709	-23.71%
YoY %	4.51%	-18.39%	5.46%	-21.58%	-2.19%	-3.53%	-	-
Horiz. %	66.55%	63.68%	78.04%	74.00%	94.36%	96.47%	100.00%	-
Tax	-2,603	-2,291	-3,045	-2,892	-4,063	-3,972	-3,514	-18.08%
YoY %	-13.62%	24.76%	-5.29%	28.82%	-2.29%	-13.03%	-	-
Horiz. %	74.08%	65.20%	86.65%	82.30%	115.62%	113.03%	100.00%	-
NP	11,845	11,534	13,896	13,172	16,421	16,971	18,195	-24.82%
YoY %	2.70%	-17.00%	5.50%	-19.79%	-3.24%	-6.73%	-	-
Horiz. %	65.10%	63.39%	76.37%	72.39%	90.25%	93.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,845	11,534	13,896	13,172	16,421	16,971	18,195	-24.82%
YoY %	2.70%	-17.00%	5.50%	-19.79%	-3.24%	-6.73%	-	-
Horiz. %	65.10%	63.39%	76.37%	72.39%	90.25%	93.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.02%	16.57%	17.97%	18.00%	19.83%	18.97%	16.19%	-
YoY %	8.75%	-7.79%	-0.17%	-9.23%	4.53%	17.17%	-	-
Horiz. %	111.30%	102.35%	110.99%	111.18%	122.48%	117.17%	100.00%	-
Total Cost	176,979	171,089	171,805	174,887	170,613	177,426	169,884	2.75%
YoY %	3.44%	-0.42%	-1.76%	2.51%	-3.84%	4.44%	-	-
Horiz. %	104.18%	100.71%	101.13%	102.94%	100.43%	104.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	311,943	295,799	313,862	310,321	312,394	308,819	311,444	0.10%
YoY %	5.46%	-5.76%	1.14%	-0.66%	1.16%	-0.84%	-	-
Horiz. %	100.16%	94.98%	100.78%	99.64%	100.31%	99.16%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	16,332	14,837	16,364	17,867	17,867	17,867	19,351	-10.66%
YoY %	10.08%	-9.33%	-8.41%	0.00%	0.00%	-7.67%	-	-
Horiz. %	84.40%	76.67%	84.56%	92.33%	92.33%	92.33%	100.00%	-
Div Payout %	137.88%	128.64%	117.76%	135.65%	108.81%	105.28%	106.35%	-
YoY %	7.18%	9.24%	-13.19%	24.67%	3.35%	-1.01%	-	-
Horiz. %	129.65%	120.96%	110.73%	127.55%	102.31%	98.99%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	311,943	295,799	313,862	310,321	312,394	308,819	311,444	0.10%
YoY %	5.46%	-5.76%	1.14%	-0.66%	1.16%	-0.84%	-	-
Horiz. %	100.16%	94.98%	100.78%	99.64%	100.31%	99.16%	100.00%	-
NOSH	74,449	72,500	74,375	74,417	74,379	74,414	74,508	-0.05%
YoY %	2.69%	-2.52%	-0.06%	0.05%	-0.05%	-0.13%	-	-
Horiz. %	99.92%	97.30%	99.82%	99.88%	99.83%	99.87%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	6.27%	6.32%	7.48%	7.00%	8.78%	8.73%	9.67%	-
YoY %	-0.79%	-15.51%	6.86%	-20.27%	0.57%	-9.72%	-	-
Horiz. %	64.84%	65.36%	77.35%	72.39%	90.80%	90.28%	100.00%	-
ROE	3.80%	3.90%	4.43%	4.24%	5.26%	5.50%	5.84%	-
YoY %	-2.56%	-11.96%	4.48%	-19.39%	-4.36%	-5.82%	-	-
Horiz. %	65.07%	66.78%	75.86%	72.60%	90.07%	94.18%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	253.63	251.89	249.68	252.71	251.46	261.24	252.43	0.31%
YoY %	0.69%	0.89%	-1.20%	0.50%	-3.74%	3.49%	-	-
Horiz. %	100.48%	99.79%	98.91%	100.11%	99.62%	103.49%	100.00%	-
EPS	15.91	15.91	18.68	17.70	22.08	22.81	24.42	-24.78%
YoY %	0.00%	-14.83%	5.54%	-19.84%	-3.20%	-6.59%	-	-
Horiz. %	65.15%	65.15%	76.49%	72.48%	90.42%	93.41%	100.00%	-
DPS	21.94	20.47	22.00	24.00	24.00	24.00	26.00	-10.67%
YoY %	7.18%	-6.95%	-8.33%	0.00%	0.00%	-7.69%	-	-
Horiz. %	84.38%	78.73%	84.62%	92.31%	92.31%	92.31%	100.00%	-
NAPS	4.19	4.08	4.22	4.17	4.20	4.15	4.18	0.15%
YoY %	2.70%	-3.32%	1.20%	-0.71%	1.20%	-0.72%	-	-
Horiz. %	100.24%	97.61%	100.96%	99.76%	100.48%	99.28%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 74,417
RPS	253.82	245.49	249.63	252.80	251.42	261.32	252.82	0.26%
YoY %	3.39%	-1.66%	-1.25%	0.55%	-3.79%	3.36%	-	-
Horiz. %	100.40%	97.10%	98.74%	99.99%	99.45%	103.36%	100.00%	-
EPS	15.92	15.50	18.68	17.71	22.07	22.81	24.46	-24.83%
YoY %	2.71%	-17.02%	5.48%	-19.76%	-3.24%	-6.75%	-	-
Horiz. %	65.09%	63.37%	76.37%	72.40%	90.23%	93.25%	100.00%	-
DPS	21.95	19.95	22.00	24.02	24.02	24.02	26.01	-10.67%
YoY %	10.03%	-9.32%	-8.41%	0.00%	0.00%	-7.65%	-	-
Horiz. %	84.39%	76.70%	84.58%	92.35%	92.35%	92.35%	100.00%	-
NAPS	4.1933	3.9763	4.2191	4.1715	4.1993	4.1513	4.1866	0.10%
YoY %	5.46%	-5.75%	1.14%	-0.66%	1.16%	-0.84%	-	-
Horiz. %	100.16%	94.98%	100.78%	99.64%	100.30%	99.16%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	2.84	2.83	3.17	3.30	3.44	3.60	3.59	-
P/RPS	1.12	1.12	1.27	1.31	1.37	1.38	1.42	-14.59%
YoY %	0.00%	-11.81%	-3.05%	-4.38%	-0.72%	-2.82%	-	-
Horiz. %	78.87%	78.87%	89.44%	92.25%	96.48%	97.18%	100.00%	-
P/EPS	17.85	17.79	16.97	18.64	15.58	15.79	14.70	13.77%
YoY %	0.34%	4.83%	-8.96%	19.64%	-1.33%	7.41%	-	-
Horiz. %	121.43%	121.02%	115.44%	126.80%	105.99%	107.41%	100.00%	-
EY	5.60	5.62	5.89	5.36	6.42	6.34	6.80	-12.10%
YoY %	-0.36%	-4.58%	9.89%	-16.51%	1.26%	-6.76%	-	-
Horiz. %	82.35%	82.65%	86.62%	78.82%	94.41%	93.24%	100.00%	-
DY	7.72	7.23	6.94	7.27	6.98	6.67	7.24	4.36%
YoY %	6.78%	4.18%	-4.54%	4.15%	4.65%	-7.87%	-	-
Horiz. %	106.63%	99.86%	95.86%	100.41%	96.41%	92.13%	100.00%	-
P/NAPS	0.68	0.69	0.75	0.79	0.82	0.87	0.86	-14.45%
YoY %	-1.45%	-8.00%	-5.06%	-3.66%	-5.75%	1.16%	-	-
Horiz. %	79.07%	80.23%	87.21%	91.86%	95.35%	101.16%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	22/02/12	09/11/11	15/08/11	13/05/11	24/02/11	08/11/10	18/08/10	-
Price	2.90	3.01	3.09	3.27	3.42	3.55	3.76	-
P/RPS	1.14	1.19	1.24	1.29	1.36	1.36	1.49	-16.30%
YoY %	-4.20%	-4.03%	-3.88%	-5.15%	0.00%	-8.72%	-	-
Horiz. %	76.51%	79.87%	83.22%	86.58%	91.28%	91.28%	100.00%	-
P/EPS	18.23	18.92	16.54	18.47	15.49	15.57	15.40	11.86%
YoY %	-3.65%	14.39%	-10.45%	19.24%	-0.51%	1.10%	-	-
Horiz. %	118.38%	122.86%	107.40%	119.94%	100.58%	101.10%	100.00%	-
EY	5.49	5.29	6.05	5.41	6.46	6.42	6.49	-10.52%
YoY %	3.78%	-12.56%	11.83%	-16.25%	0.62%	-1.08%	-	-
Horiz. %	84.59%	81.51%	93.22%	83.36%	99.54%	98.92%	100.00%	-
DY	7.56	6.80	7.12	7.34	7.02	6.76	6.91	6.15%
YoY %	11.18%	-4.49%	-3.00%	4.56%	3.85%	-2.17%	-	-
Horiz. %	109.41%	98.41%	103.04%	106.22%	101.59%	97.83%	100.00%	-
P/NAPS	0.69	0.74	0.73	0.78	0.81	0.86	0.90	-16.19%
YoY %	-6.76%	1.37%	-6.41%	-3.70%	-5.81%	-4.44%	-	-
Horiz. %	76.67%	82.22%	81.11%	86.67%	90.00%	95.56%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos