[UAC] YoY TTM Result on 30-Jun-2011 [#2]

Stock

[UAC] UAC BHD

Announcement Date

15-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 5.5%

YoY- -23.63%

Quarter Report

uac_2011qtr2_01082011.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
TTM Result
Revenue	193,231	185,701	188,079	174,312	177,516	172,882	184,448	0.77%
YoY %	4.05%	-1.26%	7.90%	-1.80%	2.68%	-6.27%	-	-
Horiz. %	104.76%	100.68%	101.97%	94.50%	96.24%	93.73%	100.00%	-
PBT	14,471	16,941	21,709	18,598	22,158	33,738	42,247	-16.33%
YoY %	-14.58%	-21.96%	16.73%	-16.07%	-34.32%	-20.14%	-	-
Horiz. %	34.25%	40.10%	51.39%	44.02%	52.45%	79.86%	100.00%	-
Tax	-2,269	-3,045	-3,514	-4,600	-2,803	-7,941	-12,756	-24.98%
YoY %	25.48%	13.35%	23.61%	-64.11%	64.70%	37.75%	-	-
Horiz. %	17.79%	23.87%	27.55%	36.06%	21.97%	62.25%	100.00%	-
NP	12,202	13,896	18,195	13,998	19,355	25,797	29,491	-13.66%
YoY %	-12.19%	-23.63%	29.98%	-27.68%	-24.97%	-12.53%	-	-
Horiz. %	41.38%	47.12%	61.70%	47.47%	65.63%	87.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,202	13,896	18,195	13,998	19,355	25,797	29,532	-13.68%
YoY %	-12.19%	-23.63%	29.98%	-27.68%	-24.97%	-12.65%	-	-
Horiz. %	41.32%	47.05%	61.61%	47.40%	65.54%	87.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.68%	17.97%	16.19%	24.73%	12.65%	23.54%	30.19%	-
YoY %	-12.74%	10.99%	-34.53%	95.49%	-46.26%	-22.03%	-	-
Horiz. %	51.94%	59.52%	53.63%	81.91%	41.90%	77.97%	100.00%	-
Total Cost	181,029	171,805	169,884	160,314	158,161	147,085	154,957	2.62%
YoY %	5.37%	1.13%	5.97%	1.36%	7.53%	-5.08%	-	-
Horiz. %	116.83%	110.87%	109.63%	103.46%	102.07%	94.92%	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	8,894	16,364	19,351	16,354	22,332	23,762	22,154	-14.09%
YoY %	-45.65%	-15.44%	18.33%	-26.77%	-6.02%	7.26%	-	-
Horiz. %	40.15%	73.86%	87.35%	73.82%	100.80%	107.26%	100.00%	-
Div Payout %	72.90%	117.76%	106.35%	116.84%	115.39%	92.11%	75.02%	-
YoY %	-38.09%	10.73%	-8.98%	1.26%	25.27%	22.78%	-	-
Horiz. %	97.17%	156.97%	141.76%	155.75%	153.81%	122.78%	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	6.31%	7.48%	9.67%	8.03%	10.90%	14.92%	15.99%	-
YoY %	-15.64%	-22.65%	20.42%	-26.33%	-26.94%	-6.69%	-	-
Horiz. %	39.46%	46.78%	60.48%	50.22%	68.17%	93.31%	100.00%	-
ROE	3.90%	4.43%	5.84%	4.58%	6.36%	8.58%	10.07%	-
YoY %	-11.96%	-24.14%	27.51%	-27.99%	-25.87%	-14.80%	-	-
Horiz. %	38.73%	43.99%	57.99%	45.48%	63.16%	85.20%	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	259.64	249.68	252.43	234.20	238.40	232.37	248.53	0.73%
YoY %	3.99%	-1.09%	7.78%	-1.76%	2.59%	-6.50%	-	-
Horiz. %	104.47%	100.46%	101.57%	94.23%	95.92%	93.50%	100.00%	-
EPS	16.40	18.68	24.42	18.81	25.99	34.67	39.79	-13.72%
YoY %	-12.21%	-23.51%	29.82%	-27.63%	-25.04%	-12.87%	-	-
Horiz. %	41.22%	46.95%	61.37%	47.27%	65.32%	87.13%	100.00%	-
DPS	11.95	22.00	26.00	22.00	30.00	32.00	30.00	-14.21%
YoY %	-45.68%	-15.38%	18.18%	-26.67%	-6.25%	6.67%	-	-
Horiz. %	39.83%	73.33%	86.67%	73.33%	100.00%	106.67%	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 - 74,375
RPS	259.75	249.63	252.82	234.32	238.62	232.39	247.94	0.77%
YoY %	4.05%	-1.26%	7.90%	-1.80%	2.68%	-6.27%	-	-
Horiz. %	104.76%	100.68%	101.97%	94.51%	96.24%	93.73%	100.00%	-
EPS	16.40	18.68	24.46	18.82	26.02	34.68	39.70	-13.68%
YoY %	-12.21%	-23.63%	29.97%	-27.67%	-24.97%	-12.64%	-	-
Horiz. %	41.31%	47.05%	61.61%	47.41%	65.54%	87.36%	100.00%	-
DPS	11.96	22.00	26.01	21.98	30.02	31.94	29.78	-14.09%
YoY %	-45.64%	-15.42%	18.33%	-26.78%	-6.01%	7.25%	-	-
Horiz. %	40.16%	73.88%	87.34%	73.81%	100.81%	107.25%	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	1.58	1.27	1.42	1.23	1.63	2.04	1.82	-2.32%
YoY %	24.41%	-10.56%	15.45%	-24.54%	-20.10%	12.09%	-	-
Horiz. %	86.81%	69.78%	78.02%	67.58%	89.56%	112.09%	100.00%	-
P/EPS	25.07	16.97	14.70	15.31	14.93	13.67	11.36	14.08%
YoY %	47.73%	15.44%	-3.98%	2.55%	9.22%	20.33%	-	-
Horiz. %	220.69%	149.38%	129.40%	134.77%	131.43%	120.33%	100.00%	-
EY	3.99	5.89	6.80	6.53	6.70	7.32	8.80	-12.34%
YoY %	-32.26%	-13.38%	4.13%	-2.54%	-8.47%	-16.82%	-	-
Horiz. %	45.34%	66.93%	77.27%	74.20%	76.14%	83.18%	100.00%	-
DY	2.91	6.94	7.24	7.64	7.73	6.75	6.64	-12.83%
YoY %	-58.07%	-4.14%	-5.24%	-1.16%	14.52%	1.66%	-	-
Horiz. %	43.83%	104.52%	109.04%	115.06%	116.42%	101.66%	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	1.59	1.24	1.49	1.32	1.55	1.94	1.75	-1.58%
YoY %	28.23%	-16.78%	12.88%	-14.84%	-20.10%	10.86%	-	-
Horiz. %	90.86%	70.86%	85.14%	75.43%	88.57%	110.86%	100.00%	-
P/EPS	25.25	16.54	15.40	16.48	14.23	12.98	10.91	14.99%
YoY %	52.66%	7.40%	-6.55%	15.81%	9.63%	18.97%	-	-
Horiz. %	231.44%	151.60%	141.15%	151.05%	130.43%	118.97%	100.00%	-
EY	3.96	6.05	6.49	6.07	7.03	7.71	9.17	-13.04%
YoY %	-34.55%	-6.78%	6.92%	-13.66%	-8.82%	-15.92%	-	-
Horiz. %	43.18%	65.98%	70.77%	66.19%	76.66%	84.08%	100.00%	-
DY	2.89	7.12	6.91	7.10	8.11	7.11	6.91	-13.51%
YoY %	-59.41%	3.04%	-2.68%	-12.45%	14.06%	2.89%	-	-
Horiz. %	41.82%	103.04%	100.00%	102.75%	117.37%	102.89%	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