[UAC] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Announcement Date
13-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -54.86%
YoY- -63.68%
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 188,824 192,340 199,020 192,372 187,034 198,221 201,686 -4.28%
PBT 14,448 9,188 13,394 9,092 20,484 18,066 20,480 -20.70%
Tax -2,603 -1,961 -2,786 -1,680 -4,063 -4,324 -4,822 -33.62%
NP 11,845 7,226 10,608 7,412 16,421 13,742 15,658 -16.93%
-
NP to SH 11,845 7,226 10,608 7,412 16,421 13,742 15,658 -16.93%
-
Tax Rate 18.02% 21.34% 20.80% 18.48% 19.83% 23.93% 23.54% -
Total Cost 176,979 185,113 188,412 184,960 170,613 184,478 186,028 -3.26%
-
Net Worth 311,749 303,758 313,925 310,321 312,497 308,837 311,076 0.14%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 16,368 11,912 14,877 - 17,857 15,876 17,860 -5.63%
Div Payout % 138.19% 164.84% 140.25% - 108.74% 115.52% 114.07% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 311,749 303,758 313,925 310,321 312,497 308,837 311,076 0.14%
NOSH 74,403 74,450 74,389 74,417 74,404 74,418 74,420 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.27% 3.76% 5.33% 3.85% 8.78% 6.93% 7.76% -
ROE 3.80% 2.38% 3.38% 2.39% 5.25% 4.45% 5.03% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 253.78 258.35 267.54 258.50 251.38 266.36 271.01 -4.27%
EPS 15.92 9.71 14.26 9.96 22.07 18.47 21.04 -16.92%
DPS 22.00 16.00 20.00 0.00 24.00 21.33 24.00 -5.62%
NAPS 4.19 4.08 4.22 4.17 4.20 4.15 4.18 0.15%
Adjusted Per Share Value based on latest NOSH - 74,417
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 253.82 258.55 267.53 258.59 251.42 266.46 271.11 -4.28%
EPS 15.92 9.71 14.26 9.96 22.07 18.47 21.05 -16.94%
DPS 22.00 16.01 20.00 0.00 24.00 21.34 24.01 -5.64%
NAPS 4.1907 4.0832 4.2199 4.1715 4.2007 4.1515 4.1816 0.14%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.84 2.83 3.17 3.30 3.44 3.60 3.59 -
P/RPS 1.12 1.10 1.18 1.28 1.37 1.35 1.32 -10.34%
P/EPS 17.84 29.16 22.23 33.13 15.59 19.49 17.06 3.01%
EY 5.61 3.43 4.50 3.02 6.42 5.13 5.86 -2.85%
DY 7.75 5.65 6.31 0.00 6.98 5.93 6.69 10.27%
P/NAPS 0.68 0.69 0.75 0.79 0.82 0.87 0.86 -14.45%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 09/11/11 15/08/11 13/05/11 24/02/11 08/11/10 18/08/10 -
Price 2.90 3.01 3.09 3.27 3.42 3.55 3.76 -
P/RPS 1.14 1.17 1.15 1.26 1.36 1.33 1.39 -12.35%
P/EPS 18.22 31.01 21.67 32.83 15.50 19.22 17.87 1.29%
EY 5.49 3.22 4.61 3.05 6.45 5.20 5.60 -1.31%
DY 7.59 5.32 6.47 0.00 7.02 6.01 6.38 12.23%
P/NAPS 0.69 0.74 0.73 0.78 0.81 0.86 0.90 -16.19%

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