[UAC] YoY TTM 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- -1.65%
YoY- -11.56%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 190,799 188,059 184,975 175,685 167,528 180,958 179,529 1.01%
PBT 14,150 16,064 25,403 17,687 21,614 39,118 41,111 -16.27%
Tax -2,501 -2,892 -3,936 -4,714 -2,970 -9,487 -12,488 -23.49%
NP 11,649 13,172 21,467 12,973 18,644 29,631 28,623 -13.90%
-
NP to SH 11,649 13,172 21,467 12,973 18,644 29,631 28,678 -13.93%
-
Tax Rate 17.67% 18.00% 15.49% 26.65% 13.74% 24.25% 30.38% -
Total Cost 179,150 174,887 163,508 162,712 148,884 151,327 150,906 2.89%
-
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 16,332 17,867 19,341 16,358 22,325 23,741 22,063 -4.88%
Div Payout % 140.20% 135.65% 90.10% 126.10% 119.74% 80.12% 76.94% -
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 6.11% 7.00% 11.61% 7.38% 11.13% 16.37% 15.94% -
ROE 3.79% 4.24% 6.96% 4.25% 6.03% 9.61% 10.10% -
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 256.78 252.71 248.71 236.00 224.92 243.46 242.84 0.93%
EPS 15.68 17.70 28.86 17.43 25.03 39.87 38.79 -14.00%
DPS 21.98 24.00 26.00 22.00 30.00 32.00 30.00 -5.04%
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 256.48 252.80 248.65 236.16 225.20 243.25 241.33 1.01%
EPS 15.66 17.71 28.86 17.44 25.06 39.83 38.55 -13.92%
DPS 21.95 24.02 26.00 21.99 30.01 31.91 29.66 -4.88%
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 1.14 1.31 1.39 1.24 1.83 1.77 1.99 -8.85%
P/EPS 18.75 18.64 11.95 16.76 16.46 10.84 12.48 7.01%
EY 5.33 5.36 8.37 5.97 6.08 9.23 8.01 -6.55%
DY 7.48 7.27 7.54 7.53 7.28 7.41 6.20 3.17%
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 1.12 1.29 1.42 1.23 1.87 1.93 1.89 -8.34%
P/EPS 18.37 18.47 12.20 16.64 16.78 11.79 11.81 7.63%
EY 5.44 5.41 8.20 6.01 5.96 8.48 8.47 -7.10%
DY 7.63 7.34 7.39 7.59 7.14 6.81 6.55 2.57%
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