[UAC] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[UAC] UAC BHD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 5.5%
YoY- -23.63%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 190,799 188,824 182,623 185,701 188,059 187,034 194,397 -1.23%
PBT 14,150 14,448 13,825 16,941 16,064 20,484 20,943 -22.98%
Tax -2,501 -2,603 -2,291 -3,045 -2,892 -4,063 -3,972 -26.51%
NP 11,649 11,845 11,534 13,896 13,172 16,421 16,971 -22.16%
-
NP to SH 11,649 11,845 11,534 13,896 13,172 16,421 16,971 -22.16%
-
Tax Rate 17.67% 18.02% 16.57% 17.97% 18.00% 19.83% 18.97% -
Total Cost 179,150 176,979 171,089 171,805 174,887 170,613 177,426 0.64%
-
Net Worth 307,622 311,943 295,799 313,862 310,321 312,394 308,819 -0.25%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 16,332 16,332 14,837 16,364 17,867 17,867 17,867 -5.80%
Div Payout % 140.20% 137.88% 128.64% 117.76% 135.65% 108.81% 105.28% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 307,622 311,943 295,799 313,862 310,321 312,394 308,819 -0.25%
NOSH 74,304 74,449 72,500 74,375 74,417 74,379 74,414 -0.09%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.11% 6.27% 6.32% 7.48% 7.00% 8.78% 8.73% -
ROE 3.79% 3.80% 3.90% 4.43% 4.24% 5.26% 5.50% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 256.78 253.63 251.89 249.68 252.71 251.46 261.24 -1.14%
EPS 15.68 15.91 15.91 18.68 17.70 22.08 22.81 -22.09%
DPS 21.98 21.94 20.47 22.00 24.00 24.00 24.00 -5.68%
NAPS 4.14 4.19 4.08 4.22 4.17 4.20 4.15 -0.16%
Adjusted Per Share Value based on latest NOSH - 74,375
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 256.48 253.82 245.49 249.63 252.80 251.42 261.32 -1.23%
EPS 15.66 15.92 15.50 18.68 17.71 22.07 22.81 -22.15%
DPS 21.95 21.95 19.95 22.00 24.02 24.02 24.02 -5.82%
NAPS 4.1352 4.1933 3.9763 4.2191 4.1715 4.1993 4.1513 -0.25%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.94 2.84 2.83 3.17 3.30 3.44 3.60 -
P/RPS 1.14 1.12 1.12 1.27 1.31 1.37 1.38 -11.94%
P/EPS 18.75 17.85 17.79 16.97 18.64 15.58 15.79 12.12%
EY 5.33 5.60 5.62 5.89 5.36 6.42 6.34 -10.91%
DY 7.48 7.72 7.23 6.94 7.27 6.98 6.67 7.93%
P/NAPS 0.71 0.68 0.69 0.75 0.79 0.82 0.87 -12.66%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 15/05/12 22/02/12 09/11/11 15/08/11 13/05/11 24/02/11 08/11/10 -
Price 2.88 2.90 3.01 3.09 3.27 3.42 3.55 -
P/RPS 1.12 1.14 1.19 1.24 1.29 1.36 1.36 -12.13%
P/EPS 18.37 18.23 18.92 16.54 18.47 15.49 15.57 11.64%
EY 5.44 5.49 5.29 6.05 5.41 6.46 6.42 -10.44%
DY 7.63 7.56 6.80 7.12 7.34 7.02 6.76 8.39%
P/NAPS 0.70 0.69 0.74 0.73 0.78 0.81 0.86 -12.81%

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