[UAC] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[UAC] UAC BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -3.24%
YoY- -16.64%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 188,824 187,034 178,177 183,887 165,455 183,044 180,075 0.79%
PBT 14,448 20,484 22,721 17,777 27,216 40,840 40,406 -15.74%
Tax -2,603 -4,063 -3,021 -4,899 -4,632 -9,924 -12,216 -22.70%
NP 11,845 16,421 19,700 12,878 22,584 30,916 28,190 -13.44%
-
NP to SH 11,845 16,421 19,700 12,878 22,584 30,916 28,245 -13.47%
-
Tax Rate 18.02% 19.83% 13.30% 27.56% 17.02% 24.30% 30.23% -
Total Cost 176,979 170,613 158,477 171,009 142,871 152,128 151,885 2.58%
-
Net Worth 311,943 312,394 305,681 301,376 305,909 300,411 284,853 1.52%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 16,332 17,867 19,341 16,358 22,325 23,741 22,063 -4.88%
Div Payout % 137.88% 108.81% 98.18% 127.03% 98.85% 76.79% 78.12% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 311,943 312,394 305,681 301,376 305,909 300,411 284,853 1.52%
NOSH 74,449 74,379 74,374 74,230 74,430 74,175 73,605 0.19%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.27% 8.78% 11.06% 7.00% 13.65% 16.89% 15.65% -
ROE 3.80% 5.26% 6.44% 4.27% 7.38% 10.29% 9.92% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 253.63 251.46 239.57 247.72 222.29 246.77 244.65 0.60%
EPS 15.91 22.08 26.49 17.35 30.34 41.68 38.37 -13.64%
DPS 21.94 24.00 26.00 22.00 30.00 32.00 30.00 -5.07%
NAPS 4.19 4.20 4.11 4.06 4.11 4.05 3.87 1.33%
Adjusted Per Share Value based on latest NOSH - 74,379
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 253.82 251.42 239.51 247.19 222.41 246.05 242.06 0.79%
EPS 15.92 22.07 26.48 17.31 30.36 41.56 37.97 -13.48%
DPS 21.95 24.02 26.00 21.99 30.01 31.91 29.66 -4.89%
NAPS 4.1933 4.1993 4.1091 4.0512 4.1122 4.0382 3.8291 1.52%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.84 3.44 3.49 2.57 4.30 3.98 4.80 -
P/RPS 1.12 1.37 1.46 1.04 1.93 1.61 1.96 -8.90%
P/EPS 17.85 15.58 13.18 14.81 14.17 9.55 12.51 6.10%
EY 5.60 6.42 7.59 6.75 7.06 10.47 7.99 -5.74%
DY 7.72 6.98 7.45 8.56 6.98 8.04 6.25 3.58%
P/NAPS 0.68 0.82 0.85 0.63 1.05 0.98 1.24 -9.52%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 24/02/11 22/02/10 18/02/09 25/02/08 14/02/07 15/02/06 -
Price 2.90 3.42 3.25 3.10 4.26 3.88 4.80 -
P/RPS 1.14 1.36 1.36 1.25 1.92 1.57 1.96 -8.63%
P/EPS 18.23 15.49 12.27 17.87 14.04 9.31 12.51 6.47%
EY 5.49 6.46 8.15 5.60 7.12 10.74 7.99 -6.06%
DY 7.56 7.02 8.00 7.10 7.04 8.25 6.25 3.22%
P/NAPS 0.69 0.81 0.79 0.76 1.04 0.96 1.24 -9.30%

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