[UAC] YoY TTM 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- 4.75%
YoY- -12.19%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 193,231 185,701 188,079 174,312 177,516 172,882 184,448 0.77%
PBT 14,471 16,941 21,709 18,598 22,158 33,738 42,247 -16.33%
Tax -2,269 -3,045 -3,514 -4,600 -2,803 -7,941 -12,756 -24.98%
NP 12,202 13,896 18,195 13,998 19,355 25,797 29,491 -13.66%
-
NP to SH 12,202 13,896 18,195 13,998 19,355 25,797 29,532 -13.68%
-
Tax Rate 15.68% 17.97% 16.19% 24.73% 12.65% 23.54% 30.19% -
Total Cost 181,029 171,805 169,884 160,314 158,161 147,085 154,957 2.62%
-
Net Worth 312,579 313,862 311,444 305,904 304,545 300,567 293,154 1.07%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 8,894 16,364 19,351 16,354 22,332 23,762 22,154 -14.09%
Div Payout % 72.90% 117.76% 106.35% 116.84% 115.39% 92.11% 75.02% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 312,579 313,862 311,444 305,904 304,545 300,567 293,154 1.07%
NOSH 74,423 74,375 74,508 74,429 74,461 74,397 74,216 0.04%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.31% 7.48% 9.67% 8.03% 10.90% 14.92% 15.99% -
ROE 3.90% 4.43% 5.84% 4.58% 6.36% 8.58% 10.07% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 259.64 249.68 252.43 234.20 238.40 232.37 248.53 0.73%
EPS 16.40 18.68 24.42 18.81 25.99 34.67 39.79 -13.72%
DPS 11.95 22.00 26.00 22.00 30.00 32.00 30.00 -14.21%
NAPS 4.20 4.22 4.18 4.11 4.09 4.04 3.95 1.02%
Adjusted Per Share Value based on latest NOSH - 74,423
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 259.75 249.63 252.82 234.32 238.62 232.39 247.94 0.77%
EPS 16.40 18.68 24.46 18.82 26.02 34.68 39.70 -13.68%
DPS 11.96 22.00 26.01 21.98 30.02 31.94 29.78 -14.09%
NAPS 4.2018 4.2191 4.1866 4.1121 4.0938 4.0403 3.9407 1.07%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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%
P/EPS 25.07 16.97 14.70 15.31 14.93 13.67 11.36 14.08%
EY 3.99 5.89 6.80 6.53 6.70 7.32 8.80 -12.34%
DY 2.91 6.94 7.24 7.64 7.73 6.75 6.64 -12.83%
P/NAPS 0.98 0.75 0.86 0.70 0.95 1.17 1.14 -2.48%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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%
P/EPS 25.25 16.54 15.40 16.48 14.23 12.98 10.91 14.99%
EY 3.96 6.05 6.49 6.07 7.03 7.71 9.17 -13.04%
DY 2.89 7.12 6.91 7.10 8.11 7.11 6.91 -13.51%
P/NAPS 0.99 0.73 0.90 0.75 0.90 1.11 1.10 -1.73%

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
Post a Comment