[UAC] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[UAC] UAC BHD
Announcement Date
09-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -96.64%
YoY- -95.32%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 48,279 44,745 47,823 41,505 49,977 39,943 43,087 1.91%
PBT 4,218 194 3,310 4,076 4,851 4,898 7,770 -9.67%
Tax -1,406 -78 -832 -374 -573 -292 -2,369 -8.32%
NP 2,812 116 2,478 3,702 4,278 4,606 5,401 -10.29%
-
NP to SH 2,812 116 2,478 3,702 4,278 4,606 5,401 -10.29%
-
Tax Rate 33.33% 40.21% 25.14% 9.18% 11.81% 5.96% 30.49% -
Total Cost 45,467 44,629 45,345 37,803 45,699 35,337 37,686 3.17%
-
Net Worth 313,932 295,799 308,819 302,553 301,320 299,129 291,165 1.26%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 1,450 2,976 4,460 - - - -
Div Payout % - 1,250.00% 120.12% 120.48% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 313,932 295,799 308,819 302,553 301,320 299,129 291,165 1.26%
NOSH 74,391 72,500 74,414 74,337 74,400 74,410 74,087 0.06%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.82% 0.26% 5.18% 8.92% 8.56% 11.53% 12.54% -
ROE 0.90% 0.04% 0.80% 1.22% 1.42% 1.54% 1.85% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 64.90 61.72 64.27 55.83 67.17 53.68 58.16 1.84%
EPS 3.78 0.16 3.33 4.98 5.75 6.19 7.29 -10.35%
DPS 0.00 2.00 4.00 6.00 0.00 0.00 0.00 -
NAPS 4.22 4.08 4.15 4.07 4.05 4.02 3.93 1.19%
Adjusted Per Share Value based on latest NOSH - 72,500
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 64.90 60.15 64.29 55.79 67.18 53.69 57.92 1.91%
EPS 3.78 0.16 3.33 4.98 5.75 6.19 7.26 -10.29%
DPS 0.00 1.95 4.00 6.00 0.00 0.00 0.00 -
NAPS 4.22 3.9763 4.1513 4.067 4.0505 4.021 3.914 1.26%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.24 2.83 3.60 3.23 2.96 4.60 4.30 -
P/RPS 6.53 4.59 5.60 5.79 4.41 8.57 7.39 -2.03%
P/EPS 112.17 1,768.75 108.11 64.86 51.48 74.31 58.98 11.29%
EY 0.89 0.06 0.93 1.54 1.94 1.35 1.70 -10.21%
DY 0.00 0.71 1.11 1.86 0.00 0.00 0.00 -
P/NAPS 1.00 0.69 0.87 0.79 0.73 1.14 1.09 -1.42%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 09/11/11 08/11/10 05/11/09 11/11/08 02/11/07 21/11/06 -
Price 4.30 3.01 3.55 3.16 2.72 4.50 4.34 -
P/RPS 6.63 4.88 5.52 5.66 4.05 8.38 7.46 -1.94%
P/EPS 113.76 1,881.25 106.61 63.45 47.30 72.70 59.53 11.38%
EY 0.88 0.05 0.94 1.58 2.11 1.38 1.68 -10.20%
DY 0.00 0.66 1.13 1.90 0.00 0.00 0.00 -
P/NAPS 1.02 0.74 0.86 0.78 0.67 1.12 1.10 -1.24%

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