[UAC] QoQ Annualized Quarter 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- 19.49%
YoY- -16.64%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 192,340 199,020 192,372 187,034 198,221 201,686 188,272 1.43%
PBT 9,188 13,394 9,092 20,484 18,066 20,480 26,772 -50.94%
Tax -1,961 -2,786 -1,680 -4,063 -4,324 -4,822 -6,364 -54.34%
NP 7,226 10,608 7,412 16,421 13,742 15,658 20,408 -49.91%
-
NP to SH 7,226 10,608 7,412 16,421 13,742 15,658 20,408 -49.91%
-
Tax Rate 21.34% 20.80% 18.48% 19.83% 23.93% 23.54% 23.77% -
Total Cost 185,113 188,412 184,960 170,613 184,478 186,028 167,864 6.73%
-
Net Worth 303,758 313,925 310,321 312,497 308,837 311,076 308,648 -1.05%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 11,912 14,877 - 17,857 15,876 17,860 - -
Div Payout % 164.84% 140.25% - 108.74% 115.52% 114.07% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 303,758 313,925 310,321 312,497 308,837 311,076 308,648 -1.05%
NOSH 74,450 74,389 74,417 74,404 74,418 74,420 74,373 0.06%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.76% 5.33% 3.85% 8.78% 6.93% 7.76% 10.84% -
ROE 2.38% 3.38% 2.39% 5.25% 4.45% 5.03% 6.61% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 258.35 267.54 258.50 251.38 266.36 271.01 253.15 1.36%
EPS 9.71 14.26 9.96 22.07 18.47 21.04 27.44 -49.93%
DPS 16.00 20.00 0.00 24.00 21.33 24.00 0.00 -
NAPS 4.08 4.22 4.17 4.20 4.15 4.18 4.15 -1.12%
Adjusted Per Share Value based on latest NOSH - 74,379
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 258.55 267.53 258.59 251.42 266.46 271.11 253.08 1.43%
EPS 9.71 14.26 9.96 22.07 18.47 21.05 27.43 -49.92%
DPS 16.01 20.00 0.00 24.00 21.34 24.01 0.00 -
NAPS 4.0832 4.2199 4.1715 4.2007 4.1515 4.1816 4.149 -1.05%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.83 3.17 3.30 3.44 3.60 3.59 3.45 -
P/RPS 1.10 1.18 1.28 1.37 1.35 1.32 1.36 -13.17%
P/EPS 29.16 22.23 33.13 15.59 19.49 17.06 12.57 75.15%
EY 3.43 4.50 3.02 6.42 5.13 5.86 7.95 -42.87%
DY 5.65 6.31 0.00 6.98 5.93 6.69 0.00 -
P/NAPS 0.69 0.75 0.79 0.82 0.87 0.86 0.83 -11.57%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 09/11/11 15/08/11 13/05/11 24/02/11 08/11/10 18/08/10 12/05/10 -
Price 3.01 3.09 3.27 3.42 3.55 3.76 3.52 -
P/RPS 1.17 1.15 1.26 1.36 1.33 1.39 1.39 -10.84%
P/EPS 31.01 21.67 32.83 15.50 19.22 17.87 12.83 80.00%
EY 3.22 4.61 3.05 6.45 5.20 5.60 7.80 -44.52%
DY 5.32 6.47 0.00 7.02 6.01 6.38 0.00 -
P/NAPS 0.74 0.73 0.78 0.81 0.86 0.90 0.85 -8.81%

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