[UAC] QoQ TTM 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- -6.73%

YoY- 26.44%

Quarter Report

uac_2010qtr3_08112010 (1).pdf

Latest QR

Upcoming QR

UAC's Result

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	185,701	188,059	187,034	194,397	188,079	184,975	178,177	2.80%
YoY %	-1.25%	0.55%	-3.79%	3.36%	1.68%	3.82%	-	-
Horiz. %	104.22%	105.55%	104.97%	109.10%	105.56%	103.82%	100.00%	-
PBT	16,941	16,064	20,484	20,943	21,709	25,403	22,721	-17.81%
YoY %	5.46%	-21.58%	-2.19%	-3.53%	-14.54%	11.80%	-	-
Horiz. %	74.56%	70.70%	90.15%	92.17%	95.55%	111.80%	100.00%	-
Tax	-3,045	-2,892	-4,063	-3,972	-3,514	-3,936	-3,021	0.53%
YoY %	-5.29%	28.82%	-2.29%	-13.03%	10.72%	-30.29%	-	-
Horiz. %	100.79%	95.73%	134.49%	131.48%	116.32%	130.29%	100.00%	-
NP	13,896	13,172	16,421	16,971	18,195	21,467	19,700	-20.80%
YoY %	5.50%	-19.79%	-3.24%	-6.73%	-15.24%	8.97%	-	-
Horiz. %	70.54%	66.86%	83.36%	86.15%	92.36%	108.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,896	13,172	16,421	16,971	18,195	21,467	19,700	-20.80%
YoY %	5.50%	-19.79%	-3.24%	-6.73%	-15.24%	8.97%	-	-
Horiz. %	70.54%	66.86%	83.36%	86.15%	92.36%	108.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.97%	18.00%	19.83%	18.97%	16.19%	15.49%	13.30%	-
YoY %	-0.17%	-9.23%	4.53%	17.17%	4.52%	16.47%	-	-
Horiz. %	135.11%	135.34%	149.10%	142.63%	121.73%	116.47%	100.00%	-
Total Cost	171,805	174,887	170,613	177,426	169,884	163,508	158,477	5.54%
YoY %	-1.76%	2.51%	-3.84%	4.44%	3.90%	3.17%	-	-
Horiz. %	108.41%	110.35%	107.66%	111.96%	107.20%	103.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	313,862	310,321	312,394	308,819	311,444	308,648	305,681	1.78%
YoY %	1.14%	-0.66%	1.16%	-0.84%	0.91%	0.97%	-	-
Horiz. %	102.68%	101.52%	102.20%	101.03%	101.89%	100.97%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	16,364	17,867	17,867	17,867	19,351	19,341	19,341	-10.57%
YoY %	-8.41%	0.00%	0.00%	-7.67%	0.05%	0.00%	-	-
Horiz. %	84.61%	92.38%	92.38%	92.38%	100.05%	100.00%	100.00%	-
Div Payout %	117.76%	135.65%	108.81%	105.28%	106.35%	90.10%	98.18%	-
YoY %	-13.19%	24.67%	3.35%	-1.01%	18.04%	-8.23%	-	-
Horiz. %	119.94%	138.16%	110.83%	107.23%	108.32%	91.77%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	313,862	310,321	312,394	308,819	311,444	308,648	305,681	1.78%
YoY %	1.14%	-0.66%	1.16%	-0.84%	0.91%	0.97%	-	-
Horiz. %	102.68%	101.52%	102.20%	101.03%	101.89%	100.97%	100.00%	-
NOSH	74,375	74,417	74,379	74,414	74,508	74,373	74,374	0.00%
YoY %	-0.06%	0.05%	-0.05%	-0.13%	0.18%	-0.00%	-	-
Horiz. %	100.00%	100.06%	100.01%	100.05%	100.18%	100.00%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	7.48%	7.00%	8.78%	8.73%	9.67%	11.61%	11.06%	-
YoY %	6.86%	-20.27%	0.57%	-9.72%	-16.71%	4.97%	-	-
Horiz. %	67.63%	63.29%	79.39%	78.93%	87.43%	104.97%	100.00%	-
ROE	4.43%	4.24%	5.26%	5.50%	5.84%	6.96%	6.44%	-
YoY %	4.48%	-19.39%	-4.36%	-5.82%	-16.09%	8.07%	-	-
Horiz. %	68.79%	65.84%	81.68%	85.40%	90.68%	108.07%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	249.68	252.71	251.46	261.24	252.43	248.71	239.57	2.80%
YoY %	-1.20%	0.50%	-3.74%	3.49%	1.50%	3.82%	-	-
Horiz. %	104.22%	105.48%	104.96%	109.05%	105.37%	103.82%	100.00%	-
EPS	18.68	17.70	22.08	22.81	24.42	28.86	26.49	-20.82%
YoY %	5.54%	-19.84%	-3.20%	-6.59%	-15.38%	8.95%	-	-
Horiz. %	70.52%	66.82%	83.35%	86.11%	92.19%	108.95%	100.00%	-
DPS	22.00	24.00	24.00	24.00	26.00	26.00	26.00	-10.56%
YoY %	-8.33%	0.00%	0.00%	-7.69%	0.00%	0.00%	-	-
Horiz. %	84.62%	92.31%	92.31%	92.31%	100.00%	100.00%	100.00%	-
NAPS	4.22	4.17	4.20	4.15	4.18	4.15	4.11	1.78%
YoY %	1.20%	-0.71%	1.20%	-0.72%	0.72%	0.97%	-	-
Horiz. %	102.68%	101.46%	102.19%	100.97%	101.70%	100.97%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 74,414
RPS	249.63	252.80	251.42	261.32	252.82	248.65	239.51	2.80%
YoY %	-1.25%	0.55%	-3.79%	3.36%	1.68%	3.82%	-	-
Horiz. %	104.23%	105.55%	104.97%	109.11%	105.56%	103.82%	100.00%	-
EPS	18.68	17.71	22.07	22.81	24.46	28.86	26.48	-20.80%
YoY %	5.48%	-19.76%	-3.24%	-6.75%	-15.25%	8.99%	-	-
Horiz. %	70.54%	66.88%	83.35%	86.14%	92.37%	108.99%	100.00%	-
DPS	22.00	24.02	24.02	24.02	26.01	26.00	26.00	-10.56%
YoY %	-8.41%	0.00%	0.00%	-7.65%	0.04%	0.00%	-	-
Horiz. %	84.62%	92.38%	92.38%	92.38%	100.04%	100.00%	100.00%	-
NAPS	4.2191	4.1715	4.1993	4.1513	4.1866	4.149	4.1091	1.78%
YoY %	1.14%	-0.66%	1.16%	-0.84%	0.91%	0.97%	-	-
Horiz. %	102.68%	101.52%	102.20%	101.03%	101.89%	100.97%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
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	1.27	1.31	1.37	1.38	1.42	1.39	1.46	-8.89%
YoY %	-3.05%	-4.38%	-0.72%	-2.82%	2.16%	-4.79%	-	-
Horiz. %	86.99%	89.73%	93.84%	94.52%	97.26%	95.21%	100.00%	-
P/EPS	16.97	18.64	15.58	15.79	14.70	11.95	13.18	18.40%
YoY %	-8.96%	19.64%	-1.33%	7.41%	23.01%	-9.33%	-	-
Horiz. %	128.76%	141.43%	118.21%	119.80%	111.53%	90.67%	100.00%	-
EY	5.89	5.36	6.42	6.34	6.80	8.37	7.59	-15.59%
YoY %	9.89%	-16.51%	1.26%	-6.76%	-18.76%	10.28%	-	-
Horiz. %	77.60%	70.62%	84.58%	83.53%	89.59%	110.28%	100.00%	-
DY	6.94	7.27	6.98	6.67	7.24	7.54	7.45	-4.62%
YoY %	-4.54%	4.15%	4.65%	-7.87%	-3.98%	1.21%	-	-
Horiz. %	93.15%	97.58%	93.69%	89.53%	97.18%	101.21%	100.00%	-
P/NAPS	0.75	0.79	0.82	0.87	0.86	0.83	0.85	-8.02%
YoY %	-5.06%	-3.66%	-5.75%	1.16%	3.61%	-2.35%	-	-
Horiz. %	88.24%	92.94%	96.47%	102.35%	101.18%	97.65%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
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	1.24	1.29	1.36	1.36	1.49	1.42	1.36	-5.98%
YoY %	-3.88%	-5.15%	0.00%	-8.72%	4.93%	4.41%	-	-
Horiz. %	91.18%	94.85%	100.00%	100.00%	109.56%	104.41%	100.00%	-
P/EPS	16.54	18.47	15.49	15.57	15.40	12.20	12.27	22.09%
YoY %	-10.45%	19.24%	-0.51%	1.10%	26.23%	-0.57%	-	-
Horiz. %	134.80%	150.53%	126.24%	126.89%	125.51%	99.43%	100.00%	-
EY	6.05	5.41	6.46	6.42	6.49	8.20	8.15	-18.06%
YoY %	11.83%	-16.25%	0.62%	-1.08%	-20.85%	0.61%	-	-
Horiz. %	74.23%	66.38%	79.26%	78.77%	79.63%	100.61%	100.00%	-
DY	7.12	7.34	7.02	6.76	6.91	7.39	8.00	-7.49%
YoY %	-3.00%	4.56%	3.85%	-2.17%	-6.50%	-7.63%	-	-
Horiz. %	89.00%	91.75%	87.75%	84.50%	86.38%	92.38%	100.00%	-
P/NAPS	0.73	0.78	0.81	0.86	0.90	0.85	0.79	-5.14%
YoY %	-6.41%	-3.70%	-5.81%	-4.44%	5.88%	7.59%	-	-
Horiz. %	92.41%	98.73%	102.53%	108.86%	113.92%	107.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos