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

Stock
[UAC] UAC BHD
Announcement Date
13-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -88.72%
YoY- -63.68%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 188,824 144,255 99,510 48,093 187,034 148,666 100,843 51.74%
PBT 14,448 6,891 6,697 2,273 20,484 13,550 10,240 25.71%
Tax -2,603 -1,471 -1,393 -420 -4,063 -3,243 -2,411 5.22%
NP 11,845 5,420 5,304 1,853 16,421 10,307 7,829 31.69%
-
NP to SH 11,845 5,420 5,304 1,853 16,421 10,307 7,829 31.69%
-
Tax Rate 18.02% 21.35% 20.80% 18.48% 19.83% 23.93% 23.54% -
Total Cost 176,979 138,835 94,206 46,240 170,613 138,359 93,014 53.36%
-
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 8,934 7,438 - 17,857 11,907 8,930 49.60%
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% 1.78% 1.69% 0.60% 5.25% 3.34% 2.52% -
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 253.78 193.76 133.77 64.63 251.38 199.77 135.50 51.76%
EPS 15.92 7.28 7.13 2.49 22.07 13.85 10.52 31.71%
DPS 22.00 12.00 10.00 0.00 24.00 16.00 12.00 49.62%
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 253.82 193.91 133.77 64.65 251.42 199.84 135.56 51.73%
EPS 15.92 7.29 7.13 2.49 22.07 13.86 10.52 31.71%
DPS 22.00 12.01 10.00 0.00 24.00 16.01 12.00 49.62%
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 1.46 2.37 5.11 1.37 1.80 2.65 -43.59%
P/EPS 17.84 38.87 44.46 132.53 15.59 25.99 34.13 -35.03%
EY 5.61 2.57 2.25 0.75 6.42 3.85 2.93 54.01%
DY 7.75 4.24 3.15 0.00 6.98 4.44 3.34 74.99%
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 1.55 2.31 5.06 1.36 1.78 2.77 -44.58%
P/EPS 18.22 41.35 43.34 131.33 15.50 25.63 35.74 -36.10%
EY 5.49 2.42 2.31 0.76 6.45 3.90 2.80 56.46%
DY 7.59 3.99 3.24 0.00 7.02 4.51 3.19 77.94%
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