[UAC] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock

[UAC] UAC BHD

Announcement Date

13-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 70.82%

YoY- 6.73%

Quarter Report

UAC_Quarter 2_13082012_.doc.pdf

Latest QR

Upcoming QR

UAC's Result

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	207,834	199,020	201,686	181,882	201,032	176,910	197,234	0.87%
YoY %	4.43%	-1.32%	10.89%	-9.53%	13.64%	-10.30%	-	-
Horiz. %	105.37%	100.91%	102.26%	92.22%	101.93%	89.70%	100.00%	-
PBT	13,440	13,394	20,480	22,504	20,862	30,978	45,182	-18.28%
YoY %	0.34%	-34.60%	-8.99%	7.87%	-32.66%	-31.44%	-	-
Horiz. %	29.75%	29.64%	45.33%	49.81%	46.17%	68.56%	100.00%	-
Tax	-2,118	-2,786	-4,822	-3,836	-4,434	-8,092	-12,058	-25.14%
YoY %	23.98%	42.22%	-25.70%	13.49%	45.21%	32.89%	-	-
Horiz. %	17.57%	23.10%	39.99%	31.81%	36.77%	67.11%	100.00%	-
NP	11,322	10,608	15,658	18,668	16,428	22,886	33,124	-16.36%
YoY %	6.73%	-32.25%	-16.12%	13.64%	-28.22%	-30.91%	-	-
Horiz. %	34.18%	32.03%	47.27%	56.36%	49.60%	69.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,322	10,608	15,658	18,668	16,428	22,886	33,124	-16.36%
YoY %	6.73%	-32.25%	-16.12%	13.64%	-28.22%	-30.91%	-	-
Horiz. %	34.18%	32.03%	47.27%	56.36%	49.60%	69.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.76%	20.80%	23.54%	17.05%	21.25%	26.12%	26.69%	-
YoY %	-24.23%	-11.64%	38.06%	-19.76%	-18.64%	-2.14%	-	-
Horiz. %	59.05%	77.93%	88.20%	63.88%	79.62%	97.86%	100.00%	-
Total Cost	196,512	188,412	186,028	163,214	184,604	154,024	164,110	3.04%
YoY %	4.30%	1.28%	13.98%	-11.59%	19.85%	-6.15%	-	-
Horiz. %	119.74%	114.81%	113.36%	99.45%	112.49%	93.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	312,433	313,925	311,076	305,922	304,304	300,388	292,575	1.09%
YoY %	-0.48%	0.92%	1.68%	0.53%	1.30%	2.67%	-	-
Horiz. %	106.79%	107.30%	106.32%	104.56%	104.01%	102.67%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	14,877	17,860	17,864	17,856	17,844	17,776	-
YoY %	-	-16.70%	-0.02%	0.04%	0.07%	0.38%	-	-
Horiz. %	-	83.69%	100.47%	100.50%	100.45%	100.38%	100.00%	-
Div Payout %	-	140.25%	114.07%	95.69%	108.70%	77.97%	53.67%	-
YoY %	-	22.95%	19.21%	-11.97%	39.41%	45.28%	-	-
Horiz. %	-	261.32%	212.54%	178.29%	202.53%	145.28%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	312,433	313,925	311,076	305,922	304,304	300,388	292,575	1.09%
YoY %	-0.48%	0.92%	1.68%	0.53%	1.30%	2.67%	-	-
Horiz. %	106.79%	107.30%	106.32%	104.56%	104.01%	102.67%	100.00%	-
NOSH	74,388	74,389	74,420	74,433	74,402	74,353	74,069	0.07%
YoY %	-0.00%	-0.04%	-0.02%	0.04%	0.07%	0.38%	-	-
Horiz. %	100.43%	100.43%	100.47%	100.49%	100.45%	100.38%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	5.45%	5.33%	7.76%	10.26%	8.17%	12.94%	16.79%	-
YoY %	2.25%	-31.31%	-24.37%	25.58%	-36.86%	-22.93%	-	-
Horiz. %	32.46%	31.75%	46.22%	61.11%	48.66%	77.07%	100.00%	-
ROE	3.62%	3.38%	5.03%	6.10%	5.40%	7.62%	11.32%	-
YoY %	7.10%	-32.80%	-17.54%	12.96%	-29.13%	-32.69%	-	-
Horiz. %	31.98%	29.86%	44.43%	53.89%	47.70%	67.31%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	279.39	267.54	271.01	244.35	270.20	237.93	266.28	0.80%
YoY %	4.43%	-1.28%	10.91%	-9.57%	13.56%	-10.65%	-	-
Horiz. %	104.92%	100.47%	101.78%	91.76%	101.47%	89.35%	100.00%	-
EPS	15.22	14.26	21.04	25.08	22.08	30.78	44.72	-16.42%
YoY %	6.73%	-32.22%	-16.11%	13.59%	-28.27%	-31.17%	-	-
Horiz. %	34.03%	31.89%	47.05%	56.08%	49.37%	68.83%	100.00%	-
DPS	0.00	20.00	24.00	24.00	24.00	24.00	24.00	-
YoY %	0.00%	-16.67%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	83.33%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	4.20	4.22	4.18	4.11	4.09	4.04	3.95	1.02%
YoY %	-0.47%	0.96%	1.70%	0.49%	1.24%	2.28%	-	-
Horiz. %	106.33%	106.84%	105.82%	104.05%	103.54%	102.28%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 74,423
RPS	279.38	267.53	271.11	244.49	270.24	237.81	265.13	0.87%
YoY %	4.43%	-1.32%	10.89%	-9.53%	13.64%	-10.30%	-	-
Horiz. %	105.37%	100.91%	102.26%	92.22%	101.93%	89.70%	100.00%	-
EPS	15.22	14.26	21.05	25.09	22.08	30.76	44.53	-16.36%
YoY %	6.73%	-32.26%	-16.10%	13.63%	-28.22%	-30.92%	-	-
Horiz. %	34.18%	32.02%	47.27%	56.34%	49.58%	69.08%	100.00%	-
DPS	0.00	20.00	24.01	24.01	24.00	23.99	23.90	-
YoY %	0.00%	-16.70%	0.00%	0.04%	0.04%	0.38%	-	-
Horiz. %	0.00%	83.68%	100.46%	100.46%	100.42%	100.38%	100.00%	-
NAPS	4.1999	4.2199	4.1816	4.1123	4.0906	4.0379	3.9329	1.09%
YoY %	-0.47%	0.92%	1.69%	0.53%	1.31%	2.67%	-	-
Horiz. %	106.79%	107.30%	106.32%	104.56%	104.01%	102.67%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	4.11	3.17	3.59	2.88	3.88	4.74	4.52	-
P/RPS	1.47	1.18	1.32	1.18	1.44	1.99	1.70	-2.39%
YoY %	24.58%	-10.61%	11.86%	-18.06%	-27.64%	17.06%	-	-
Horiz. %	86.47%	69.41%	77.65%	69.41%	84.71%	117.06%	100.00%	-
P/EPS	27.00	22.23	17.06	11.48	17.57	15.40	10.11	17.77%
YoY %	21.46%	30.30%	48.61%	-34.66%	14.09%	52.32%	-	-
Horiz. %	267.06%	219.88%	168.74%	113.55%	173.79%	152.32%	100.00%	-
EY	3.70	4.50	5.86	8.71	5.69	6.49	9.89	-15.10%
YoY %	-17.78%	-23.21%	-32.72%	53.08%	-12.33%	-34.38%	-	-
Horiz. %	37.41%	45.50%	59.25%	88.07%	57.53%	65.62%	100.00%	-
DY	0.00	6.31	6.69	8.33	6.19	5.06	5.31	-
YoY %	0.00%	-5.68%	-19.69%	34.57%	22.33%	-4.71%	-	-
Horiz. %	0.00%	118.83%	125.99%	156.87%	116.57%	95.29%	100.00%	-
P/NAPS	0.98	0.75	0.86	0.70	0.95	1.17	1.14	-2.48%
YoY %	30.67%	-12.79%	22.86%	-26.32%	-18.80%	2.63%	-	-
Horiz. %	85.96%	65.79%	75.44%	61.40%	83.33%	102.63%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	13/08/12	15/08/11	18/08/10	11/08/09	11/08/08	20/08/07	21/08/06	-
Price	4.14	3.09	3.76	3.10	3.70	4.50	4.34	-
P/RPS	1.48	1.15	1.39	1.27	1.37	1.89	1.63	-1.59%
YoY %	28.70%	-17.27%	9.45%	-7.30%	-27.51%	15.95%	-	-
Horiz. %	90.80%	70.55%	85.28%	77.91%	84.05%	115.95%	100.00%	-
P/EPS	27.20	21.67	17.87	12.36	16.76	14.62	9.70	18.73%
YoY %	25.52%	21.26%	44.58%	-26.25%	14.64%	50.72%	-	-
Horiz. %	280.41%	223.40%	184.23%	127.42%	172.78%	150.72%	100.00%	-
EY	3.68	4.61	5.60	8.09	5.97	6.84	10.30	-15.75%
YoY %	-20.17%	-17.68%	-30.78%	35.51%	-12.72%	-33.59%	-	-
Horiz. %	35.73%	44.76%	54.37%	78.54%	57.96%	66.41%	100.00%	-
DY	0.00	6.47	6.38	7.74	6.49	5.33	5.53	-
YoY %	0.00%	1.41%	-17.57%	19.26%	21.76%	-3.62%	-	-
Horiz. %	0.00%	117.00%	115.37%	139.96%	117.36%	96.38%	100.00%	-
P/NAPS	0.99	0.73	0.90	0.75	0.90	1.11	1.10	-1.73%
YoY %	35.62%	-18.89%	20.00%	-16.67%	-18.92%	0.91%	-	-
Horiz. %	90.00%	66.36%	81.82%	68.18%	81.82%	100.91%	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