[UAC] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[UAC] UAC BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -86.01%
YoY- -10.58%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 50,068 48,093 47,068 40,270 48,472 46,399 48,485 0.53%
PBT 1,975 2,273 6,693 4,011 4,101 9,703 11,425 -25.34%
Tax -318 -420 -1,591 -676 -861 -2,523 -2,960 -31.02%
NP 1,657 1,853 5,102 3,335 3,240 7,180 8,465 -23.78%
-
NP to SH 1,657 1,853 5,102 3,335 3,240 7,180 8,465 -23.78%
-
Tax Rate 16.10% 18.48% 23.77% 16.85% 20.99% 26.00% 25.91% -
Total Cost 48,411 46,240 41,966 36,935 45,232 39,219 40,020 3.22%
-
Net Worth 307,622 310,321 308,648 305,212 309,103 308,457 283,891 1.34%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 307,622 310,321 308,648 305,212 309,103 308,457 283,891 1.34%
NOSH 74,304 74,417 74,373 74,441 74,482 74,327 73,930 0.08%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.31% 3.85% 10.84% 8.28% 6.68% 15.47% 17.46% -
ROE 0.54% 0.60% 1.65% 1.09% 1.05% 2.33% 2.98% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 67.38 64.63 63.29 54.10 65.08 62.43 65.58 0.45%
EPS 2.23 2.49 6.86 4.48 4.35 9.66 11.45 -23.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.14 4.17 4.15 4.10 4.15 4.15 3.84 1.26%
Adjusted Per Share Value based on latest NOSH - 74,304
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 67.30 64.65 63.27 54.13 65.16 62.37 65.18 0.53%
EPS 2.23 2.49 6.86 4.48 4.36 9.65 11.38 -23.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1352 4.1715 4.149 4.1028 4.1551 4.1464 3.8162 1.34%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.94 3.30 3.45 2.92 4.12 4.32 4.84 -
P/RPS 4.36 5.11 5.45 5.40 6.33 6.92 7.38 -8.39%
P/EPS 131.84 132.53 50.29 65.18 94.71 44.72 42.27 20.85%
EY 0.76 0.75 1.99 1.53 1.06 2.24 2.37 -17.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.79 0.83 0.71 0.99 1.04 1.26 -9.10%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 15/05/12 13/05/11 12/05/10 13/05/09 13/05/08 23/05/07 17/05/06 -
Price 2.88 3.27 3.52 2.90 4.20 4.70 4.58 -
P/RPS 4.27 5.06 5.56 5.36 6.45 7.53 6.98 -7.85%
P/EPS 129.15 131.33 51.31 64.73 96.55 48.65 40.00 21.55%
EY 0.77 0.76 1.95 1.54 1.04 2.06 2.50 -17.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.78 0.85 0.71 1.01 1.13 1.19 -8.45%

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
Post a Comment