[UAC] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock

[UAC] UAC BHD

Announcement Date

09-Nov-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- -31.88%

YoY- -47.41%

Quarter Report

uac_2011_Q3_09112011.pdf

Latest QR

Upcoming QR

UAC's Result

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	202,928	192,340	198,221	176,594	200,657	171,197	188,938	1.19%
YoY %	5.50%	-2.97%	12.25%	-11.99%	17.21%	-9.39%	-	-
Horiz. %	107.40%	101.80%	104.91%	93.47%	106.20%	90.61%	100.00%	-
PBT	14,584	9,188	18,066	20,437	20,376	27,182	40,481	-15.63%
YoY %	58.73%	-49.14%	-11.60%	0.30%	-25.04%	-32.85%	-	-
Horiz. %	36.03%	22.70%	44.63%	50.49%	50.33%	67.15%	100.00%	-
Tax	-3,286	-1,961	-4,324	-3,056	-3,720	-5,784	-11,197	-18.46%
YoY %	-67.57%	54.65%	-41.49%	17.85%	35.68%	48.34%	-	-
Horiz. %	29.35%	17.51%	38.62%	27.29%	33.22%	51.66%	100.00%	-
NP	11,297	7,226	13,742	17,381	16,656	21,398	29,284	-14.66%
YoY %	56.34%	-47.42%	-20.94%	4.35%	-22.16%	-26.93%	-	-
Horiz. %	38.58%	24.68%	46.93%	59.35%	56.88%	73.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,297	7,226	13,742	17,381	16,656	21,398	29,284	-14.66%
YoY %	56.34%	-47.42%	-20.94%	4.35%	-22.16%	-26.93%	-	-
Horiz. %	38.58%	24.68%	46.93%	59.35%	56.88%	73.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.53%	21.34%	23.93%	14.95%	18.26%	21.28%	27.66%	-
YoY %	5.58%	-10.82%	60.07%	-18.13%	-14.19%	-23.07%	-	-
Horiz. %	81.45%	77.15%	86.51%	54.05%	66.02%	76.93%	100.00%	-
Total Cost	191,630	185,113	184,478	159,213	184,001	149,798	159,654	3.08%
YoY %	3.52%	0.34%	15.87%	-13.47%	22.83%	-6.17%	-	-
Horiz. %	120.03%	115.95%	115.55%	99.72%	115.25%	93.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	313,924	303,758	308,837	302,834	301,325	298,966	291,308	1.25%
YoY %	3.35%	-1.64%	1.98%	0.50%	0.79%	2.63%	-	-
Horiz. %	107.76%	104.27%	106.02%	103.96%	103.44%	102.63%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	-	11,912	15,876	17,857	11,904	11,899	11,859	-
YoY %	-	-24.97%	-11.09%	50.01%	0.04%	0.34%	-	-
Horiz. %	-	100.45%	133.87%	150.58%	100.38%	100.34%	100.00%	-
Div Payout %	-	164.84%	115.52%	102.74%	71.47%	55.61%	40.50%	-
YoY %	-	42.69%	12.44%	43.75%	28.52%	37.31%	-	-
Horiz. %	-	407.01%	285.23%	253.68%	176.47%	137.31%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	313,924	303,758	308,837	302,834	301,325	298,966	291,308	1.25%
YoY %	3.35%	-1.64%	1.98%	0.50%	0.79%	2.63%	-	-
Horiz. %	107.76%	104.27%	106.02%	103.96%	103.44%	102.63%	100.00%	-
NOSH	74,389	74,450	74,418	74,406	74,401	74,369	74,124	0.05%
YoY %	-0.08%	0.04%	0.02%	0.01%	0.04%	0.33%	-	-
Horiz. %	100.36%	100.44%	100.40%	100.38%	100.37%	100.33%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	5.57%	3.76%	6.93%	9.84%	8.30%	12.50%	15.50%	-
YoY %	48.14%	-45.74%	-29.57%	18.55%	-33.60%	-19.35%	-	-
Horiz. %	35.94%	24.26%	44.71%	63.48%	53.55%	80.65%	100.00%	-
ROE	3.60%	2.38%	4.45%	5.74%	5.53%	7.16%	10.05%	-
YoY %	51.26%	-46.52%	-22.47%	3.80%	-22.77%	-28.76%	-	-
Horiz. %	35.82%	23.68%	44.28%	57.11%	55.02%	71.24%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	272.79	258.35	266.36	237.34	269.70	230.20	254.89	1.13%
YoY %	5.59%	-3.01%	12.23%	-12.00%	17.16%	-9.69%	-	-
Horiz. %	107.02%	101.36%	104.50%	93.11%	105.81%	90.31%	100.00%	-
EPS	15.19	9.71	18.47	23.36	22.39	28.77	39.51	-14.71%
YoY %	56.44%	-47.43%	-20.93%	4.33%	-22.18%	-27.18%	-	-
Horiz. %	38.45%	24.58%	46.75%	59.12%	56.67%	72.82%	100.00%	-
DPS	0.00	16.00	21.33	24.00	16.00	16.00	16.00	-
YoY %	0.00%	-24.99%	-11.13%	50.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	133.31%	150.00%	100.00%	100.00%	100.00%	-
NAPS	4.22	4.08	4.15	4.07	4.05	4.02	3.93	1.19%
YoY %	3.43%	-1.69%	1.97%	0.49%	0.75%	2.29%	-	-
Horiz. %	107.38%	103.82%	105.60%	103.56%	103.05%	102.29%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 72,500
RPS	272.78	258.55	266.46	237.39	269.73	230.13	253.98	1.19%
YoY %	5.50%	-2.97%	12.25%	-11.99%	17.21%	-9.39%	-	-
Horiz. %	107.40%	101.80%	104.91%	93.47%	106.20%	90.61%	100.00%	-
EPS	15.19	9.71	18.47	23.36	22.39	28.76	39.36	-14.66%
YoY %	56.44%	-47.43%	-20.93%	4.33%	-22.15%	-26.93%	-	-
Horiz. %	38.59%	24.67%	46.93%	59.35%	56.89%	73.07%	100.00%	-
DPS	0.00	16.01	21.34	24.00	16.00	16.00	15.94	-
YoY %	0.00%	-24.98%	-11.08%	50.00%	0.00%	0.38%	-	-
Horiz. %	0.00%	100.44%	133.88%	150.56%	100.38%	100.38%	100.00%	-
NAPS	4.2199	4.0832	4.1515	4.0708	4.0505	4.0188	3.9159	1.25%
YoY %	3.35%	-1.65%	1.98%	0.50%	0.79%	2.63%	-	-
Horiz. %	107.76%	104.27%	106.02%	103.96%	103.44%	102.63%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	4.24	2.83	3.60	3.23	2.96	4.60	4.30	-
P/RPS	1.55	1.10	1.35	1.36	1.10	2.00	1.69	-1.42%
YoY %	40.91%	-18.52%	-0.74%	23.64%	-45.00%	18.34%	-	-
Horiz. %	91.72%	65.09%	79.88%	80.47%	65.09%	118.34%	100.00%	-
P/EPS	27.92	29.16	19.49	13.83	13.22	15.99	10.88	16.99%
YoY %	-4.25%	49.62%	40.93%	4.61%	-17.32%	46.97%	-	-
Horiz. %	256.62%	268.01%	179.14%	127.11%	121.51%	146.97%	100.00%	-
EY	3.58	3.43	5.13	7.23	7.56	6.26	9.19	-14.52%
YoY %	4.37%	-33.14%	-29.05%	-4.37%	20.77%	-31.88%	-	-
Horiz. %	38.96%	37.32%	55.82%	78.67%	82.26%	68.12%	100.00%	-
DY	0.00	5.65	5.93	7.43	5.41	3.48	3.72	-
YoY %	0.00%	-4.72%	-20.19%	37.34%	55.46%	-6.45%	-	-
Horiz. %	0.00%	151.88%	159.41%	199.73%	145.43%	93.55%	100.00%	-
P/NAPS	1.00	0.69	0.87	0.79	0.73	1.14	1.09	-1.42%
YoY %	44.93%	-20.69%	10.13%	8.22%	-35.96%	4.59%	-	-
Horiz. %	91.74%	63.30%	79.82%	72.48%	66.97%	104.59%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	20/11/12	09/11/11	08/11/10	05/11/09	11/11/08	02/11/07	21/11/06	-
Price	4.30	3.01	3.55	3.16	2.72	4.50	4.34	-
P/RPS	1.58	1.17	1.33	1.33	1.01	1.95	1.70	-1.21%
YoY %	35.04%	-12.03%	0.00%	31.68%	-48.21%	14.71%	-	-
Horiz. %	92.94%	68.82%	78.24%	78.24%	59.41%	114.71%	100.00%	-
P/EPS	28.31	31.01	19.22	13.53	12.15	15.64	10.99	17.06%
YoY %	-8.71%	61.34%	42.05%	11.36%	-22.31%	42.31%	-	-
Horiz. %	257.60%	282.17%	174.89%	123.11%	110.56%	142.31%	100.00%	-
EY	3.53	3.22	5.20	7.39	8.23	6.39	9.10	-14.58%
YoY %	9.63%	-38.08%	-29.63%	-10.21%	28.79%	-29.78%	-	-
Horiz. %	38.79%	35.38%	57.14%	81.21%	90.44%	70.22%	100.00%	-
DY	0.00	5.32	6.01	7.59	5.88	3.56	3.69	-
YoY %	0.00%	-11.48%	-20.82%	29.08%	65.17%	-3.52%	-	-
Horiz. %	0.00%	144.17%	162.87%	205.69%	159.35%	96.48%	100.00%	-
P/NAPS	1.02	0.74	0.86	0.78	0.67	1.12	1.10	-1.24%
YoY %	37.84%	-13.95%	10.26%	16.42%	-40.18%	1.82%	-	-
Horiz. %	92.73%	67.27%	78.18%	70.91%	60.91%	101.82%	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