[UAC] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock

[UAC] UAC BHD

Announcement Date

15-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 186.24%

YoY- -32.25%

Quarter Report

uac_2011qtr2_01082011.pdf

Latest QR

Upcoming QR

UAC's Result

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	103,917	99,510	100,843	90,941	100,516	88,455	98,617	0.87%
YoY %	4.43%	-1.32%	10.89%	-9.53%	13.64%	-10.30%	-	-
Horiz. %	105.37%	100.91%	102.26%	92.22%	101.93%	89.70%	100.00%	-
PBT	6,720	6,697	10,240	11,252	10,431	15,489	22,591	-18.28%
YoY %	0.34%	-34.60%	-8.99%	7.87%	-32.66%	-31.44%	-	-
Horiz. %	29.75%	29.64%	45.33%	49.81%	46.17%	68.56%	100.00%	-
Tax	-1,059	-1,393	-2,411	-1,918	-2,217	-4,046	-6,029	-25.14%
YoY %	23.98%	42.22%	-25.70%	13.49%	45.21%	32.89%	-	-
Horiz. %	17.57%	23.10%	39.99%	31.81%	36.77%	67.11%	100.00%	-
NP	5,661	5,304	7,829	9,334	8,214	11,443	16,562	-16.36%
YoY %	6.73%	-32.25%	-16.12%	13.64%	-28.22%	-30.91%	-	-
Horiz. %	34.18%	32.03%	47.27%	56.36%	49.60%	69.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,661	5,304	7,829	9,334	8,214	11,443	16,562	-16.36%
YoY %	6.73%	-32.25%	-16.12%	13.64%	-28.22%	-30.91%	-	-
Horiz. %	34.18%	32.03%	47.27%	56.36%	49.60%	69.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.76%	20.80%	23.54%	17.05%	21.25%	26.12%	26.69%	-
YoY %	-24.23%	-11.64%	38.06%	-19.76%	-18.64%	-2.14%	-	-
Horiz. %	59.05%	77.93%	88.20%	63.88%	79.62%	97.86%	100.00%	-
Total Cost	98,256	94,206	93,014	81,607	92,302	77,012	82,055	3.04%
YoY %	4.30%	1.28%	13.98%	-11.59%	19.85%	-6.15%	-	-
Horiz. %	119.74%	114.81%	113.36%	99.45%	112.49%	93.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	312,433	313,925	311,076	305,922	304,304	300,388	292,575	1.09%
YoY %	-0.48%	0.92%	1.68%	0.53%	1.30%	2.67%	-	-
Horiz. %	106.79%	107.30%	106.32%	104.56%	104.01%	102.67%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	7,438	8,930	8,932	8,928	8,922	8,888	-
YoY %	-	-16.71%	-0.02%	0.04%	0.07%	0.38%	-	-
Horiz. %	-	83.69%	100.47%	100.50%	100.45%	100.38%	100.00%	-
Div Payout %	-	140.25%	114.07%	95.69%	108.70%	77.97%	53.67%	-
YoY %	-	22.95%	19.21%	-11.97%	39.41%	45.28%	-	-
Horiz. %	-	261.32%	212.54%	178.29%	202.53%	145.28%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	312,433	313,925	311,076	305,922	304,304	300,388	292,575	1.09%
YoY %	-0.48%	0.92%	1.68%	0.53%	1.30%	2.67%	-	-
Horiz. %	106.79%	107.30%	106.32%	104.56%	104.01%	102.67%	100.00%	-
NOSH	74,388	74,389	74,420	74,433	74,402	74,353	74,069	0.07%
YoY %	-0.00%	-0.04%	-0.02%	0.04%	0.07%	0.38%	-	-
Horiz. %	100.43%	100.43%	100.47%	100.49%	100.45%	100.38%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	5.45%	5.33%	7.76%	10.26%	8.17%	12.94%	16.79%	-
YoY %	2.25%	-31.31%	-24.37%	25.58%	-36.86%	-22.93%	-	-
Horiz. %	32.46%	31.75%	46.22%	61.11%	48.66%	77.07%	100.00%	-
ROE	1.81%	1.69%	2.52%	3.05%	2.70%	3.81%	5.66%	-
YoY %	7.10%	-32.94%	-17.38%	12.96%	-29.13%	-32.69%	-	-
Horiz. %	31.98%	29.86%	44.52%	53.89%	47.70%	67.31%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	139.69	133.77	135.50	122.18	135.10	118.97	133.14	0.80%
YoY %	4.43%	-1.28%	10.90%	-9.56%	13.56%	-10.64%	-	-
Horiz. %	104.92%	100.47%	101.77%	91.77%	101.47%	89.36%	100.00%	-
EPS	7.61	7.13	10.52	12.54	11.04	15.39	22.36	-16.42%
YoY %	6.73%	-32.22%	-16.11%	13.59%	-28.27%	-31.17%	-	-
Horiz. %	34.03%	31.89%	47.05%	56.08%	49.37%	68.83%	100.00%	-
DPS	0.00	10.00	12.00	12.00	12.00	12.00	12.00	-
YoY %	0.00%	-16.67%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	83.33%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	4.20	4.22	4.18	4.11	4.09	4.04	3.95	1.02%
YoY %	-0.47%	0.96%	1.70%	0.49%	1.24%	2.28%	-	-
Horiz. %	106.33%	106.84%	105.82%	104.05%	103.54%	102.28%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 74,375
RPS	139.69	133.77	135.56	122.25	135.12	118.90	132.56	0.87%
YoY %	4.43%	-1.32%	10.89%	-9.52%	13.64%	-10.30%	-	-
Horiz. %	105.38%	100.91%	102.26%	92.22%	101.93%	89.70%	100.00%	-
EPS	7.61	7.13	10.52	12.55	11.04	15.38	22.26	-16.36%
YoY %	6.73%	-32.22%	-16.18%	13.68%	-28.22%	-30.91%	-	-
Horiz. %	34.19%	32.03%	47.26%	56.38%	49.60%	69.09%	100.00%	-
DPS	0.00	10.00	12.00	12.01	12.00	11.99	11.95	-
YoY %	0.00%	-16.67%	-0.08%	0.08%	0.08%	0.33%	-	-
Horiz. %	0.00%	83.68%	100.42%	100.50%	100.42%	100.33%	100.00%	-
NAPS	4.1999	4.2199	4.1816	4.1123	4.0906	4.0379	3.9329	1.09%
YoY %	-0.47%	0.92%	1.69%	0.53%	1.31%	2.67%	-	-
Horiz. %	106.79%	107.30%	106.32%	104.56%	104.01%	102.67%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	4.11	3.17	3.59	2.88	3.88	4.74	4.52	-
P/RPS	2.94	2.37	2.65	2.36	2.87	3.98	3.39	-2.34%
YoY %	24.05%	-10.57%	12.29%	-17.77%	-27.89%	17.40%	-	-
Horiz. %	86.73%	69.91%	78.17%	69.62%	84.66%	117.40%	100.00%	-
P/EPS	54.01	44.46	34.13	22.97	35.14	30.80	20.21	17.78%
YoY %	21.48%	30.27%	48.59%	-34.63%	14.09%	52.40%	-	-
Horiz. %	267.24%	219.99%	168.88%	113.66%	173.87%	152.40%	100.00%	-
EY	1.85	2.25	2.93	4.35	2.85	3.25	4.95	-15.11%
YoY %	-17.78%	-23.21%	-32.64%	52.63%	-12.31%	-34.34%	-	-
Horiz. %	37.37%	45.45%	59.19%	87.88%	57.58%	65.66%	100.00%	-
DY	0.00	3.15	3.34	4.17	3.09	2.53	2.65	-
YoY %	0.00%	-5.69%	-19.90%	34.95%	22.13%	-4.53%	-	-
Horiz. %	0.00%	118.87%	126.04%	157.36%	116.60%	95.47%	100.00%	-
P/NAPS	0.98	0.75	0.86	0.70	0.95	1.17	1.14	-2.48%
YoY %	30.67%	-12.79%	22.86%	-26.32%	-18.80%	2.63%	-	-
Horiz. %	85.96%	65.79%	75.44%	61.40%	83.33%	102.63%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	13/08/12	15/08/11	18/08/10	11/08/09	11/08/08	20/08/07	21/08/06	-
Price	4.14	3.09	3.76	3.10	3.70	4.50	4.34	-
P/RPS	2.96	2.31	2.77	2.54	2.74	3.78	3.26	-1.59%
YoY %	28.14%	-16.61%	9.06%	-7.30%	-27.51%	15.95%	-	-
Horiz. %	90.80%	70.86%	84.97%	77.91%	84.05%	115.95%	100.00%	-
P/EPS	54.40	43.34	35.74	24.72	33.51	29.24	19.41	18.72%
YoY %	25.52%	21.26%	44.58%	-26.23%	14.60%	50.64%	-	-
Horiz. %	280.27%	223.29%	184.13%	127.36%	172.64%	150.64%	100.00%	-
EY	1.84	2.31	2.80	4.05	2.98	3.42	5.15	-15.75%
YoY %	-20.35%	-17.50%	-30.86%	35.91%	-12.87%	-33.59%	-	-
Horiz. %	35.73%	44.85%	54.37%	78.64%	57.86%	66.41%	100.00%	-
DY	0.00	3.24	3.19	3.87	3.24	2.67	2.76	-
YoY %	0.00%	1.57%	-17.57%	19.44%	21.35%	-3.26%	-	-
Horiz. %	0.00%	117.39%	115.58%	140.22%	117.39%	96.74%	100.00%	-
P/NAPS	0.99	0.73	0.90	0.75	0.90	1.11	1.10	-1.73%
YoY %	35.62%	-18.89%	20.00%	-16.67%	-18.92%	0.91%	-	-
Horiz. %	90.00%	66.36%	81.82%	68.18%	81.82%	100.91%	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