[UAC] YoY 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- 141.64%

YoY- 16.02%

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
Quarter Result
Revenue	53,849	51,417	53,775	50,671	52,044	42,056	50,132	1.19%
YoY %	4.73%	-4.38%	6.13%	-2.64%	23.75%	-16.11%	-	-
Horiz. %	107.41%	102.56%	107.27%	101.08%	103.81%	83.89%	100.00%	-
PBT	4,745	4,424	3,547	7,241	6,330	5,786	11,166	-13.28%
YoY %	7.26%	24.73%	-51.02%	14.39%	9.40%	-48.18%	-	-
Horiz. %	42.50%	39.62%	31.77%	64.85%	56.69%	51.82%	100.00%	-
Tax	-741	-973	-820	-1,242	-1,356	-1,523	-3,069	-21.07%
YoY %	23.84%	-18.66%	33.98%	8.41%	10.97%	50.37%	-	-
Horiz. %	24.14%	31.70%	26.72%	40.47%	44.18%	49.63%	100.00%	-
NP	4,004	3,451	2,727	5,999	4,974	4,263	8,097	-11.06%
YoY %	16.02%	26.55%	-54.54%	20.61%	16.68%	-47.35%	-	-
Horiz. %	49.45%	42.62%	33.68%	74.09%	61.43%	52.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,004	3,451	2,727	5,999	4,974	4,263	8,097	-11.06%
YoY %	16.02%	26.55%	-54.54%	20.61%	16.68%	-47.35%	-	-
Horiz. %	49.45%	42.62%	33.68%	74.09%	61.43%	52.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.62%	21.99%	23.12%	17.15%	21.42%	26.32%	27.49%	-
YoY %	-28.97%	-4.89%	34.81%	-19.93%	-18.62%	-4.26%	-	-
Horiz. %	56.82%	79.99%	84.10%	62.39%	77.92%	95.74%	100.00%	-
Total Cost	49,845	47,966	51,048	44,672	47,070	37,793	42,035	2.87%
YoY %	3.92%	-6.04%	14.27%	-5.09%	24.55%	-10.09%	-	-
Horiz. %	118.58%	114.11%	121.44%	106.27%	111.98%	89.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	312,579	313,862	311,444	305,904	304,545	300,567	293,154	1.07%
YoY %	-0.41%	0.78%	1.81%	0.45%	1.32%	2.53%	-	-
Horiz. %	106.63%	107.06%	106.24%	104.35%	103.89%	102.53%	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	-	7,437	8,940	8,931	8,935	8,927	8,905	-
YoY %	-	-16.81%	0.10%	-0.04%	0.09%	0.25%	-	-
Horiz. %	-	83.51%	100.39%	100.29%	100.34%	100.25%	100.00%	-
Div Payout %	-	215.52%	327.87%	148.88%	179.64%	209.42%	109.99%	-
YoY %	-	-34.27%	120.22%	-17.12%	-14.22%	90.40%	-	-
Horiz. %	-	195.95%	298.09%	135.36%	163.32%	190.40%	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	312,579	313,862	311,444	305,904	304,545	300,567	293,154	1.07%
YoY %	-0.41%	0.78%	1.81%	0.45%	1.32%	2.53%	-	-
Horiz. %	106.63%	107.06%	106.24%	104.35%	103.89%	102.53%	100.00%	-
NOSH	74,423	74,375	74,508	74,429	74,461	74,397	74,216	0.04%
YoY %	0.06%	-0.18%	0.11%	-0.04%	0.09%	0.24%	-	-
Horiz. %	100.28%	100.21%	100.39%	100.29%	100.33%	100.24%	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	7.44%	6.71%	5.07%	11.84%	9.56%	10.14%	16.15%	-
YoY %	10.88%	32.35%	-57.18%	23.85%	-5.72%	-37.21%	-	-
Horiz. %	46.07%	41.55%	31.39%	73.31%	59.20%	62.79%	100.00%	-
ROE	1.28%	1.10%	0.88%	1.96%	1.63%	1.42%	2.76%	-
YoY %	16.36%	25.00%	-55.10%	20.25%	14.79%	-48.55%	-	-
Horiz. %	46.38%	39.86%	31.88%	71.01%	59.06%	51.45%	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	72.35	69.13	72.17	68.08	69.89	56.53	67.55	1.14%
YoY %	4.66%	-4.21%	6.01%	-2.59%	23.63%	-16.31%	-	-
Horiz. %	107.11%	102.34%	106.84%	100.78%	103.46%	83.69%	100.00%	-
EPS	5.38	4.64	3.66	8.06	6.68	5.73	10.91	-11.10%
YoY %	15.95%	26.78%	-54.59%	20.66%	16.58%	-47.48%	-	-
Horiz. %	49.31%	42.53%	33.55%	73.88%	61.23%	52.52%	100.00%	-
DPS	0.00	10.00	12.00	12.00	12.00	12.00	12.00	-
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	72.39	69.12	72.29	68.11	69.96	56.53	67.39	1.19%
YoY %	4.73%	-4.39%	6.14%	-2.64%	23.76%	-16.12%	-	-
Horiz. %	107.42%	102.57%	107.27%	101.07%	103.81%	83.88%	100.00%	-
EPS	5.38	4.64	3.67	8.06	6.69	5.73	10.88	-11.06%
YoY %	15.95%	26.43%	-54.47%	20.48%	16.75%	-47.33%	-	-
Horiz. %	49.45%	42.65%	33.73%	74.08%	61.49%	52.67%	100.00%	-
DPS	0.00	10.00	12.02	12.01	12.01	12.00	11.97	-
YoY %	0.00%	-16.81%	0.08%	0.00%	0.08%	0.25%	-	-
Horiz. %	0.00%	83.54%	100.42%	100.33%	100.33%	100.25%	100.00%	-
NAPS	4.2018	4.2191	4.1866	4.1121	4.0938	4.0403	3.9407	1.07%
YoY %	-0.41%	0.78%	1.81%	0.45%	1.32%	2.53%	-	-
Horiz. %	106.63%	107.06%	106.24%	104.35%	103.89%	102.53%	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	5.68	4.59	4.97	4.23	5.55	8.39	6.69	-2.68%
YoY %	23.75%	-7.65%	17.49%	-23.78%	-33.85%	25.41%	-	-
Horiz. %	84.90%	68.61%	74.29%	63.23%	82.96%	125.41%	100.00%	-
P/EPS	76.39	68.32	98.09	35.73	58.08	82.72	41.43	10.72%
YoY %	11.81%	-30.35%	174.53%	-38.48%	-29.79%	99.66%	-	-
Horiz. %	184.38%	164.90%	236.76%	86.24%	140.19%	199.66%	100.00%	-
EY	1.31	1.46	1.02	2.80	1.72	1.21	2.41	-9.65%
YoY %	-10.27%	43.14%	-63.57%	62.79%	42.15%	-49.79%	-	-
Horiz. %	54.36%	60.58%	42.32%	116.18%	71.37%	50.21%	100.00%	-
DY	0.00	3.15	3.34	4.17	3.09	2.53	2.65	-
YoY %	0.00%	-5.69%	-19.90%	34.95%	22.13%	-4.53%	-	-
Horiz. %	0.00%	118.87%	126.04%	157.36%	116.60%	95.47%	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	5.72	4.47	5.21	4.55	5.29	7.96	6.43	-1.92%
YoY %	27.96%	-14.20%	14.51%	-13.99%	-33.54%	23.79%	-	-
Horiz. %	88.96%	69.52%	81.03%	70.76%	82.27%	123.79%	100.00%	-
P/EPS	76.95	66.59	102.73	38.46	55.39	78.53	39.78	11.61%
YoY %	15.56%	-35.18%	167.11%	-30.57%	-29.47%	97.41%	-	-
Horiz. %	193.44%	167.40%	258.25%	96.68%	139.24%	197.41%	100.00%	-
EY	1.30	1.50	0.97	2.60	1.81	1.27	2.51	-10.37%
YoY %	-13.33%	54.64%	-62.69%	43.65%	42.52%	-49.40%	-	-
Horiz. %	51.79%	59.76%	38.65%	103.59%	72.11%	50.60%	100.00%	-
DY	0.00	3.24	3.19	3.87	3.24	2.67	2.76	-
YoY %	0.00%	1.57%	-17.57%	19.44%	21.35%	-3.26%	-	-
Horiz. %	0.00%	117.39%	115.58%	140.22%	117.39%	96.74%	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