[UAC] QoQ TTM Result on 31-Dec-2010 [#4]

Stock

[UAC] UAC BHD

Announcement Date

24-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- -3.24%

YoY- -16.64%

Quarter Report

uac_2010qtr4_240211_pdf.pdf

Latest QR

Upcoming QR

UAC's Result

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	182,623	185,701	188,059	187,034	194,397	188,079	184,975	-0.84%
YoY %	-1.66%	-1.25%	0.55%	-3.79%	3.36%	1.68%	-	-
Horiz. %	98.73%	100.39%	101.67%	101.11%	105.09%	101.68%	100.00%	-
PBT	13,825	16,941	16,064	20,484	20,943	21,709	25,403	-33.31%
YoY %	-18.39%	5.46%	-21.58%	-2.19%	-3.53%	-14.54%	-	-
Horiz. %	54.42%	66.69%	63.24%	80.64%	82.44%	85.46%	100.00%	-
Tax	-2,291	-3,045	-2,892	-4,063	-3,972	-3,514	-3,936	-30.26%
YoY %	24.76%	-5.29%	28.82%	-2.29%	-13.03%	10.72%	-	-
Horiz. %	58.21%	77.36%	73.48%	103.23%	100.91%	89.28%	100.00%	-
NP	11,534	13,896	13,172	16,421	16,971	18,195	21,467	-33.88%
YoY %	-17.00%	5.50%	-19.79%	-3.24%	-6.73%	-15.24%	-	-
Horiz. %	53.73%	64.73%	61.36%	76.49%	79.06%	84.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,534	13,896	13,172	16,421	16,971	18,195	21,467	-33.88%
YoY %	-17.00%	5.50%	-19.79%	-3.24%	-6.73%	-15.24%	-	-
Horiz. %	53.73%	64.73%	61.36%	76.49%	79.06%	84.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.57%	17.97%	18.00%	19.83%	18.97%	16.19%	15.49%	-
YoY %	-7.79%	-0.17%	-9.23%	4.53%	17.17%	4.52%	-	-
Horiz. %	106.97%	116.01%	116.20%	128.02%	122.47%	104.52%	100.00%	-
Total Cost	171,089	171,805	174,887	170,613	177,426	169,884	163,508	3.06%
YoY %	-0.42%	-1.76%	2.51%	-3.84%	4.44%	3.90%	-	-
Horiz. %	104.64%	105.07%	106.96%	104.35%	108.51%	103.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	295,799	313,862	310,321	312,394	308,819	311,444	308,648	-2.79%
YoY %	-5.76%	1.14%	-0.66%	1.16%	-0.84%	0.91%	-	-
Horiz. %	95.84%	101.69%	100.54%	101.21%	100.06%	100.91%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	14,837	16,364	17,867	17,867	17,867	19,351	19,341	-16.18%
YoY %	-9.33%	-8.41%	0.00%	0.00%	-7.67%	0.05%	-	-
Horiz. %	76.71%	84.61%	92.38%	92.38%	92.38%	100.05%	100.00%	-
Div Payout %	128.64%	117.76%	135.65%	108.81%	105.28%	106.35%	90.10%	-
YoY %	9.24%	-13.19%	24.67%	3.35%	-1.01%	18.04%	-	-
Horiz. %	142.77%	130.70%	150.55%	120.77%	116.85%	118.04%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	295,799	313,862	310,321	312,394	308,819	311,444	308,648	-2.79%
YoY %	-5.76%	1.14%	-0.66%	1.16%	-0.84%	0.91%	-	-
Horiz. %	95.84%	101.69%	100.54%	101.21%	100.06%	100.91%	100.00%	-
NOSH	72,500	74,375	74,417	74,379	74,414	74,508	74,373	-1.68%
YoY %	-2.52%	-0.06%	0.05%	-0.05%	-0.13%	0.18%	-	-
Horiz. %	97.48%	100.00%	100.06%	100.01%	100.06%	100.18%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	6.32%	7.48%	7.00%	8.78%	8.73%	9.67%	11.61%	-
YoY %	-15.51%	6.86%	-20.27%	0.57%	-9.72%	-16.71%	-	-
Horiz. %	54.44%	64.43%	60.29%	75.62%	75.19%	83.29%	100.00%	-
ROE	3.90%	4.43%	4.24%	5.26%	5.50%	5.84%	6.96%	-
YoY %	-11.96%	4.48%	-19.39%	-4.36%	-5.82%	-16.09%	-	-
Horiz. %	56.03%	63.65%	60.92%	75.57%	79.02%	83.91%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	251.89	249.68	252.71	251.46	261.24	252.43	248.71	0.84%
YoY %	0.89%	-1.20%	0.50%	-3.74%	3.49%	1.50%	-	-
Horiz. %	101.28%	100.39%	101.61%	101.11%	105.04%	101.50%	100.00%	-
EPS	15.91	18.68	17.70	22.08	22.81	24.42	28.86	-32.74%
YoY %	-14.83%	5.54%	-19.84%	-3.20%	-6.59%	-15.38%	-	-
Horiz. %	55.13%	64.73%	61.33%	76.51%	79.04%	84.62%	100.00%	-
DPS	20.47	22.00	24.00	24.00	24.00	26.00	26.00	-14.72%
YoY %	-6.95%	-8.33%	0.00%	0.00%	-7.69%	0.00%	-	-
Horiz. %	78.73%	84.62%	92.31%	92.31%	92.31%	100.00%	100.00%	-
NAPS	4.08	4.22	4.17	4.20	4.15	4.18	4.15	-1.12%
YoY %	-3.32%	1.20%	-0.71%	1.20%	-0.72%	0.72%	-	-
Horiz. %	98.31%	101.69%	100.48%	101.20%	100.00%	100.72%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 74,379
RPS	245.49	249.63	252.80	251.42	261.32	252.82	248.65	-0.84%
YoY %	-1.66%	-1.25%	0.55%	-3.79%	3.36%	1.68%	-	-
Horiz. %	98.73%	100.39%	101.67%	101.11%	105.10%	101.68%	100.00%	-
EPS	15.50	18.68	17.71	22.07	22.81	24.46	28.86	-33.90%
YoY %	-17.02%	5.48%	-19.76%	-3.24%	-6.75%	-15.25%	-	-
Horiz. %	53.71%	64.73%	61.37%	76.47%	79.04%	84.75%	100.00%	-
DPS	19.95	22.00	24.02	24.02	24.02	26.01	26.00	-16.17%
YoY %	-9.32%	-8.41%	0.00%	0.00%	-7.65%	0.04%	-	-
Horiz. %	76.73%	84.62%	92.38%	92.38%	92.38%	100.04%	100.00%	-
NAPS	3.9763	4.2191	4.1715	4.1993	4.1513	4.1866	4.149	-2.79%
YoY %	-5.75%	1.14%	-0.66%	1.16%	-0.84%	0.91%	-	-
Horiz. %	95.84%	101.69%	100.54%	101.21%	100.06%	100.91%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	2.83	3.17	3.30	3.44	3.60	3.59	3.45	-
P/RPS	1.12	1.27	1.31	1.37	1.38	1.42	1.39	-13.39%
YoY %	-11.81%	-3.05%	-4.38%	-0.72%	-2.82%	2.16%	-	-
Horiz. %	80.58%	91.37%	94.24%	98.56%	99.28%	102.16%	100.00%	-
P/EPS	17.79	16.97	18.64	15.58	15.79	14.70	11.95	30.34%
YoY %	4.83%	-8.96%	19.64%	-1.33%	7.41%	23.01%	-	-
Horiz. %	148.87%	142.01%	155.98%	130.38%	132.13%	123.01%	100.00%	-
EY	5.62	5.89	5.36	6.42	6.34	6.80	8.37	-23.30%
YoY %	-4.58%	9.89%	-16.51%	1.26%	-6.76%	-18.76%	-	-
Horiz. %	67.14%	70.37%	64.04%	76.70%	75.75%	81.24%	100.00%	-
DY	7.23	6.94	7.27	6.98	6.67	7.24	7.54	-2.75%
YoY %	4.18%	-4.54%	4.15%	4.65%	-7.87%	-3.98%	-	-
Horiz. %	95.89%	92.04%	96.42%	92.57%	88.46%	96.02%	100.00%	-
P/NAPS	0.69	0.75	0.79	0.82	0.87	0.86	0.83	-11.57%
YoY %	-8.00%	-5.06%	-3.66%	-5.75%	1.16%	3.61%	-	-
Horiz. %	83.13%	90.36%	95.18%	98.80%	104.82%	103.61%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	09/11/11	15/08/11	13/05/11	24/02/11	08/11/10	18/08/10	12/05/10	-
Price	3.01	3.09	3.27	3.42	3.55	3.76	3.52	-
P/RPS	1.19	1.24	1.29	1.36	1.36	1.49	1.42	-11.10%
YoY %	-4.03%	-3.88%	-5.15%	0.00%	-8.72%	4.93%	-	-
Horiz. %	83.80%	87.32%	90.85%	95.77%	95.77%	104.93%	100.00%	-
P/EPS	18.92	16.54	18.47	15.49	15.57	15.40	12.20	33.94%
YoY %	14.39%	-10.45%	19.24%	-0.51%	1.10%	26.23%	-	-
Horiz. %	155.08%	135.57%	151.39%	126.97%	127.62%	126.23%	100.00%	-
EY	5.29	6.05	5.41	6.46	6.42	6.49	8.20	-25.31%
YoY %	-12.56%	11.83%	-16.25%	0.62%	-1.08%	-20.85%	-	-
Horiz. %	64.51%	73.78%	65.98%	78.78%	78.29%	79.15%	100.00%	-
DY	6.80	7.12	7.34	7.02	6.76	6.91	7.39	-5.39%
YoY %	-4.49%	-3.00%	4.56%	3.85%	-2.17%	-6.50%	-	-
Horiz. %	92.02%	96.35%	99.32%	94.99%	91.47%	93.50%	100.00%	-
P/NAPS	0.74	0.73	0.78	0.81	0.86	0.90	0.85	-8.81%
YoY %	1.37%	-6.41%	-3.70%	-5.81%	-4.44%	5.88%	-	-
Horiz. %	87.06%	85.88%	91.76%	95.29%	101.18%	105.88%	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