[UAC] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[UAC] UAC BHD
Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -9.13%
YoY- -33.06%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 51,417 48,093 38,368 47,823 53,775 47,068 45,731 8.14%
PBT 4,424 2,273 6,934 3,310 3,547 6,693 7,393 -29.05%
Tax -973 -420 -820 -832 -820 -1,591 -729 21.28%
NP 3,451 1,853 6,114 2,478 2,727 5,102 6,664 -35.59%
-
NP to SH 3,451 1,853 6,114 2,478 2,727 5,102 6,664 -35.59%
-
Tax Rate 21.99% 18.48% 11.83% 25.14% 23.12% 23.77% 9.86% -
Total Cost 47,966 46,240 32,254 45,345 51,048 41,966 39,067 14.70%
-
Net Worth 313,862 310,321 312,394 308,819 311,444 308,648 305,681 1.78%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 7,437 - 5,950 2,976 8,940 - 5,949 16.09%
Div Payout % 215.52% - 97.32% 120.12% 327.87% - 89.29% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 313,862 310,321 312,394 308,819 311,444 308,648 305,681 1.78%
NOSH 74,375 74,417 74,379 74,414 74,508 74,373 74,374 0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.71% 3.85% 15.94% 5.18% 5.07% 10.84% 14.57% -
ROE 1.10% 0.60% 1.96% 0.80% 0.88% 1.65% 2.18% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 69.13 64.63 51.58 64.27 72.17 63.29 61.49 8.14%
EPS 4.64 2.49 8.22 3.33 3.66 6.86 8.96 -35.59%
DPS 10.00 0.00 8.00 4.00 12.00 0.00 8.00 16.08%
NAPS 4.22 4.17 4.20 4.15 4.18 4.15 4.11 1.78%
Adjusted Per Share Value based on latest NOSH - 74,414
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 69.12 64.65 51.58 64.29 72.29 63.27 61.47 8.15%
EPS 4.64 2.49 8.22 3.33 3.67 6.86 8.96 -35.59%
DPS 10.00 0.00 8.00 4.00 12.02 0.00 8.00 16.08%
NAPS 4.2191 4.1715 4.1993 4.1513 4.1866 4.149 4.1091 1.78%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.17 3.30 3.44 3.60 3.59 3.45 3.49 -
P/RPS 4.59 5.11 6.67 5.60 4.97 5.45 5.68 -13.27%
P/EPS 68.32 132.53 41.85 108.11 98.09 50.29 38.95 45.59%
EY 1.46 0.75 2.39 0.93 1.02 1.99 2.57 -31.47%
DY 3.15 0.00 2.33 1.11 3.34 0.00 2.29 23.75%
P/NAPS 0.75 0.79 0.82 0.87 0.86 0.83 0.85 -8.02%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 13/05/11 24/02/11 08/11/10 18/08/10 12/05/10 22/02/10 -
Price 3.09 3.27 3.42 3.55 3.76 3.52 3.25 -
P/RPS 4.47 5.06 6.63 5.52 5.21 5.56 5.29 -10.64%
P/EPS 66.59 131.33 41.61 106.61 102.73 51.31 36.27 50.10%
EY 1.50 0.76 2.40 0.94 0.97 1.95 2.76 -33.47%
DY 3.24 0.00 2.34 1.13 3.19 0.00 2.46 20.21%
P/NAPS 0.73 0.78 0.81 0.86 0.90 0.85 0.79 -5.14%

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