[UAC] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock

[UAC] UAC BHD

Announcement Date

11-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 26.76%

YoY- -28.22%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Annualized Quarter Result
Revenue	161,080	183,887	200,657	201,032	193,888	165,455	171,197	-3.97%
YoY %	-12.40%	-8.36%	-0.19%	3.68%	17.18%	-3.35%	-	-
Horiz. %	94.09%	107.41%	117.21%	117.43%	113.25%	96.65%	100.00%	-
PBT	16,044	17,777	20,376	20,862	16,404	27,216	27,182	-29.61%
YoY %	-9.75%	-12.76%	-2.33%	27.18%	-39.73%	0.13%	-	-
Horiz. %	59.02%	65.40%	74.96%	76.75%	60.35%	100.13%	100.00%	-
Tax	-2,704	-4,899	-3,720	-4,434	-3,444	-4,632	-5,784	-39.73%
YoY %	44.81%	-31.69%	16.10%	-28.75%	25.65%	19.92%	-	-
Horiz. %	46.75%	84.70%	64.32%	76.66%	59.54%	80.08%	100.00%	-
NP	13,340	12,878	16,656	16,428	12,960	22,584	21,398	-27.00%
YoY %	3.59%	-22.68%	1.39%	26.76%	-42.61%	5.54%	-	-
Horiz. %	62.34%	60.18%	77.84%	76.77%	60.57%	105.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,340	12,878	16,656	16,428	12,960	22,584	21,398	-27.00%
YoY %	3.59%	-22.68%	1.39%	26.76%	-42.61%	5.54%	-	-
Horiz. %	62.34%	60.18%	77.84%	76.77%	60.57%	105.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.85%	27.56%	18.26%	21.25%	20.99%	17.02%	21.28%	-
YoY %	-38.86%	50.93%	-14.07%	1.24%	23.33%	-20.02%	-	-
Horiz. %	79.18%	129.51%	85.81%	99.86%	98.64%	79.98%	100.00%	-
Total Cost	147,740	171,009	184,001	184,604	180,928	142,871	149,798	-0.91%
YoY %	-13.61%	-7.06%	-0.33%	2.03%	26.64%	-4.62%	-	-
Horiz. %	98.63%	114.16%	122.83%	123.24%	120.78%	95.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	305,212	302,048	301,325	304,304	309,103	305,732	298,966	1.38%
YoY %	1.05%	0.24%	-0.98%	-1.55%	1.10%	2.26%	-	-
Horiz. %	102.09%	101.03%	100.79%	101.79%	103.39%	102.26%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	-	16,367	11,904	17,856	-	22,316	11,899	-
YoY %	-	37.49%	-33.33%	0.00%	-	87.55%	-	-
Horiz. %	-	137.55%	100.04%	150.06%	-	187.55%	100.00%	-
Div Payout %	-	127.09%	71.47%	108.70%	-	98.81%	55.61%	-
YoY %	-	77.82%	-34.25%	0.00%	-	77.68%	-	-
Horiz. %	-	228.54%	128.52%	195.47%	-	177.68%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	305,212	302,048	301,325	304,304	309,103	305,732	298,966	1.38%
YoY %	1.05%	0.24%	-0.98%	-1.55%	1.10%	2.26%	-	-
Horiz. %	102.09%	101.03%	100.79%	101.79%	103.39%	102.26%	100.00%	-
NOSH	74,441	74,396	74,401	74,402	74,482	74,387	74,369	0.06%
YoY %	0.06%	-0.01%	-0.00%	-0.11%	0.13%	0.02%	-	-
Horiz. %	100.10%	100.04%	100.04%	100.04%	100.15%	100.02%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	8.28%	7.00%	8.30%	8.17%	6.68%	13.65%	12.50%	-
YoY %	18.29%	-15.66%	1.59%	22.31%	-51.06%	9.20%	-	-
Horiz. %	66.24%	56.00%	66.40%	65.36%	53.44%	109.20%	100.00%	-
ROE	4.37%	4.26%	5.53%	5.40%	4.19%	7.39%	7.16%	-
YoY %	2.58%	-22.97%	2.41%	28.88%	-43.30%	3.21%	-	-
Horiz. %	61.03%	59.50%	77.23%	75.42%	58.52%	103.21%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	216.38	247.17	269.70	270.20	260.31	222.42	230.20	-4.03%
YoY %	-12.46%	-8.35%	-0.19%	3.80%	17.04%	-3.38%	-	-
Horiz. %	94.00%	107.37%	117.16%	117.38%	113.08%	96.62%	100.00%	-
EPS	17.92	17.31	22.39	22.08	17.40	30.36	28.77	-27.04%
YoY %	3.52%	-22.69%	1.40%	26.90%	-42.69%	5.53%	-	-
Horiz. %	62.29%	60.17%	77.82%	76.75%	60.48%	105.53%	100.00%	-
DPS	0.00	22.00	16.00	24.00	0.00	30.00	16.00	-
YoY %	0.00%	37.50%	-33.33%	0.00%	0.00%	87.50%	-	-
Horiz. %	0.00%	137.50%	100.00%	150.00%	0.00%	187.50%	100.00%	-
NAPS	4.10	4.06	4.05	4.09	4.15	4.11	4.02	1.32%
YoY %	0.99%	0.25%	-0.98%	-1.45%	0.97%	2.24%	-	-
Horiz. %	101.99%	101.00%	100.75%	101.74%	103.23%	102.24%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 74,461
RPS	216.53	247.19	269.73	270.24	260.63	222.41	230.13	-3.97%
YoY %	-12.40%	-8.36%	-0.19%	3.69%	17.18%	-3.35%	-	-
Horiz. %	94.09%	107.41%	117.21%	117.43%	113.25%	96.65%	100.00%	-
EPS	17.93	17.31	22.39	22.08	17.42	30.36	28.76	-27.00%
YoY %	3.58%	-22.69%	1.40%	26.75%	-42.62%	5.56%	-	-
Horiz. %	62.34%	60.19%	77.85%	76.77%	60.57%	105.56%	100.00%	-
DPS	0.00	22.00	16.00	24.00	0.00	30.00	16.00	-
YoY %	0.00%	37.50%	-33.33%	0.00%	0.00%	87.50%	-	-
Horiz. %	0.00%	137.50%	100.00%	150.00%	0.00%	187.50%	100.00%	-
NAPS	4.1028	4.0603	4.0505	4.0906	4.1551	4.1098	4.0188	1.38%
YoY %	1.05%	0.24%	-0.98%	-1.55%	1.10%	2.26%	-	-
Horiz. %	102.09%	101.03%	100.79%	101.79%	103.39%	102.26%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	2.92	2.57	2.96	3.88	4.12	4.30	4.60	-
P/RPS	1.35	1.04	1.10	1.44	1.58	1.93	2.00	-23.03%
YoY %	29.81%	-5.45%	-23.61%	-8.86%	-18.13%	-3.50%	-	-
Horiz. %	67.50%	52.00%	55.00%	72.00%	79.00%	96.50%	100.00%	-
P/EPS	16.29	14.85	13.22	17.57	23.68	14.16	15.99	1.24%
YoY %	9.70%	12.33%	-24.76%	-25.80%	67.23%	-11.44%	-	-
Horiz. %	101.88%	92.87%	82.68%	109.88%	148.09%	88.56%	100.00%	-
EY	6.14	6.74	7.56	5.69	4.22	7.06	6.26	-1.28%
YoY %	-8.90%	-10.85%	32.86%	34.83%	-40.23%	12.78%	-	-
Horiz. %	98.08%	107.67%	120.77%	90.89%	67.41%	112.78%	100.00%	-
DY	0.00	8.56	5.41	6.19	0.00	6.98	3.48	-
YoY %	0.00%	58.23%	-12.60%	0.00%	0.00%	100.57%	-	-
Horiz. %	0.00%	245.98%	155.46%	177.87%	0.00%	200.57%	100.00%	-
P/NAPS	0.71	0.63	0.73	0.95	0.99	1.05	1.14	-27.04%
YoY %	12.70%	-13.70%	-23.16%	-4.04%	-5.71%	-7.89%	-	-
Horiz. %	62.28%	55.26%	64.04%	83.33%	86.84%	92.11%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	13/05/09	18/02/09	11/11/08	11/08/08	13/05/08	25/02/08	02/11/07	-
Price	2.90	3.10	2.72	3.70	4.20	4.26	4.50	-
P/RPS	1.34	1.25	1.01	1.37	1.61	1.92	1.95	-22.11%
YoY %	7.20%	23.76%	-26.28%	-14.91%	-16.15%	-1.54%	-	-
Horiz. %	68.72%	64.10%	51.79%	70.26%	82.56%	98.46%	100.00%	-
P/EPS	16.18	17.91	12.15	16.76	24.14	14.03	15.64	2.28%
YoY %	-9.66%	47.41%	-27.51%	-30.57%	72.06%	-10.29%	-	-
Horiz. %	103.45%	114.51%	77.69%	107.16%	154.35%	89.71%	100.00%	-
EY	6.18	5.58	8.23	5.97	4.14	7.13	6.39	-2.20%
YoY %	10.75%	-32.20%	37.86%	44.20%	-41.94%	11.58%	-	-
Horiz. %	96.71%	87.32%	128.79%	93.43%	64.79%	111.58%	100.00%	-
DY	0.00	7.10	5.88	6.49	0.00	7.04	3.56	-
YoY %	0.00%	20.75%	-9.40%	0.00%	0.00%	97.75%	-	-
Horiz. %	0.00%	199.44%	165.17%	182.30%	0.00%	197.75%	100.00%	-
P/NAPS	0.71	0.76	0.67	0.90	1.01	1.04	1.12	-26.18%
YoY %	-6.58%	13.43%	-25.56%	-10.89%	-2.88%	-7.14%	-	-
Horiz. %	63.39%	67.86%	59.82%	80.36%	90.18%	92.86%	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