[UAC] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[UAC] UAC BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 22.09%
YoY- 29.17%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 196,765 182,623 194,397 165,840 187,550 169,738 181,012 1.39%
PBT 18,495 13,825 20,943 17,823 22,111 30,866 39,537 -11.88%
Tax -3,597 -2,291 -3,972 -4,401 -3,084 -5,864 -12,194 -18.39%
NP 14,898 11,534 16,971 13,422 19,027 25,002 27,343 -9.61%
-
NP to SH 14,898 11,534 16,971 13,422 19,027 25,002 27,373 -9.63%
-
Tax Rate 19.45% 16.57% 18.97% 24.69% 13.95% 19.00% 30.84% -
Total Cost 181,867 171,089 177,426 152,418 168,523 144,736 153,669 2.84%
-
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 7,444 14,837 17,867 20,814 22,332 23,762 22,154 -16.60%
Div Payout % 49.97% 128.64% 105.28% 155.08% 117.37% 95.04% 80.94% -
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 7.57% 6.32% 8.73% 8.09% 10.15% 14.73% 15.11% -
ROE 4.75% 3.90% 5.50% 4.44% 6.31% 8.36% 9.40% -
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 264.50 251.89 261.24 223.09 252.08 228.11 244.32 1.33%
EPS 20.03 15.91 22.81 18.06 25.57 33.60 36.95 -9.69%
DPS 10.00 20.47 24.00 28.00 30.00 32.00 30.00 -16.71%
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 - 74,391
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 264.50 245.49 261.32 222.93 252.11 228.17 243.32 1.39%
EPS 20.03 15.50 22.81 18.04 25.58 33.61 36.80 -9.63%
DPS 10.00 19.95 24.02 27.98 30.02 31.94 29.78 -16.61%
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 1.60 1.12 1.38 1.45 1.17 2.02 1.76 -1.57%
P/EPS 21.17 17.79 15.79 17.89 11.57 13.69 11.64 10.47%
EY 4.72 5.62 6.34 5.59 8.64 7.30 8.59 -9.48%
DY 2.36 7.23 6.67 8.67 10.14 6.96 6.98 -16.52%
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 1.63 1.19 1.36 1.42 1.08 1.97 1.78 -1.45%
P/EPS 21.47 18.92 15.57 17.50 10.64 13.39 11.75 10.55%
EY 4.66 5.29 6.42 5.71 9.40 7.47 8.51 -9.54%
DY 2.33 6.80 6.76 8.86 11.03 7.11 6.91 -16.55%
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