[UAC] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock

[UAC] UAC BHD

Announcement Date

18-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -22.68%

YoY- -42.98%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	176,594	181,882	161,080	183,887	200,657	201,032	193,888	-6.03%
YoY %	-2.91%	12.91%	-12.40%	-8.36%	-0.19%	3.68%	-	-
Horiz. %	91.08%	93.81%	83.08%	94.84%	103.49%	103.68%	100.00%	-
PBT	20,437	22,504	16,044	17,777	20,376	20,862	16,404	15.76%
YoY %	-9.19%	40.26%	-9.75%	-12.76%	-2.33%	27.18%	-	-
Horiz. %	124.59%	137.19%	97.81%	108.37%	124.21%	127.18%	100.00%	-
Tax	-3,056	-3,836	-2,704	-4,899	-3,720	-4,434	-3,444	-7.65%
YoY %	20.33%	-41.86%	44.81%	-31.69%	16.10%	-28.75%	-	-
Horiz. %	88.73%	111.38%	78.51%	142.25%	108.01%	128.75%	100.00%	-
NP	17,381	18,668	13,340	12,878	16,656	16,428	12,960	21.59%
YoY %	-6.89%	39.94%	3.59%	-22.68%	1.39%	26.76%	-	-
Horiz. %	134.11%	144.04%	102.93%	99.37%	128.52%	126.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,381	18,668	13,340	12,878	16,656	16,428	12,960	21.59%
YoY %	-6.89%	39.94%	3.59%	-22.68%	1.39%	26.76%	-	-
Horiz. %	134.11%	144.04%	102.93%	99.37%	128.52%	126.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.95%	17.05%	16.85%	27.56%	18.26%	21.25%	20.99%	-
YoY %	-12.32%	1.19%	-38.86%	50.93%	-14.07%	1.24%	-	-
Horiz. %	71.22%	81.23%	80.28%	131.30%	86.99%	101.24%	100.00%	-
Total Cost	159,213	163,214	147,740	171,009	184,001	184,604	180,928	-8.16%
YoY %	-2.45%	10.47%	-13.61%	-7.06%	-0.33%	2.03%	-	-
Horiz. %	88.00%	90.21%	81.66%	94.52%	101.70%	102.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	302,834	305,922	305,212	302,048	301,325	304,304	309,103	-1.35%
YoY %	-1.01%	0.23%	1.05%	0.24%	-0.98%	-1.55%	-	-
Horiz. %	97.97%	98.97%	98.74%	97.72%	97.48%	98.45%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	17,857	17,864	-	16,367	11,904	17,856	-	-
YoY %	-0.04%	0.00%	-	37.49%	-33.33%	0.00%	-	-
Horiz. %	100.01%	100.04%	-	91.66%	66.67%	100.00%	-	-
Div Payout %	102.74%	95.69%	-	127.09%	71.47%	108.70%	-	-
YoY %	7.37%	0.00%	-	77.82%	-34.25%	0.00%	-	-
Horiz. %	94.52%	88.03%	-	116.92%	65.75%	100.00%	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	302,834	305,922	305,212	302,048	301,325	304,304	309,103	-1.35%
YoY %	-1.01%	0.23%	1.05%	0.24%	-0.98%	-1.55%	-	-
Horiz. %	97.97%	98.97%	98.74%	97.72%	97.48%	98.45%	100.00%	-
NOSH	74,406	74,433	74,441	74,396	74,401	74,402	74,482	-0.06%
YoY %	-0.04%	-0.01%	0.06%	-0.01%	-0.00%	-0.11%	-	-
Horiz. %	99.90%	99.93%	99.94%	99.88%	99.89%	99.89%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	9.84%	10.26%	8.28%	7.00%	8.30%	8.17%	6.68%	-
YoY %	-4.09%	23.91%	18.29%	-15.66%	1.59%	22.31%	-	-
Horiz. %	147.31%	153.59%	123.95%	104.79%	124.25%	122.31%	100.00%	-
ROE	5.74%	6.10%	4.37%	4.26%	5.53%	5.40%	4.19%	-
YoY %	-5.90%	39.59%	2.58%	-22.97%	2.41%	28.88%	-	-
Horiz. %	136.99%	145.58%	104.30%	101.67%	131.98%	128.88%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	237.34	244.35	216.38	247.17	269.70	270.20	260.31	-5.96%
YoY %	-2.87%	12.93%	-12.46%	-8.35%	-0.19%	3.80%	-	-
Horiz. %	91.18%	93.87%	83.12%	94.95%	103.61%	103.80%	100.00%	-
EPS	23.36	25.08	17.92	17.31	22.39	22.08	17.40	21.67%
YoY %	-6.86%	39.96%	3.52%	-22.69%	1.40%	26.90%	-	-
Horiz. %	134.25%	144.14%	102.99%	99.48%	128.68%	126.90%	100.00%	-
DPS	24.00	24.00	0.00	22.00	16.00	24.00	0.00	-
YoY %	0.00%	0.00%	0.00%	37.50%	-33.33%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	91.67%	66.67%	100.00%	-	-
NAPS	4.07	4.11	4.10	4.06	4.05	4.09	4.15	-1.28%
YoY %	-0.97%	0.24%	0.99%	0.25%	-0.98%	-1.45%	-	-
Horiz. %	98.07%	99.04%	98.80%	97.83%	97.59%	98.55%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 74,230
RPS	237.39	244.49	216.53	247.19	269.73	270.24	260.63	-6.03%
YoY %	-2.90%	12.91%	-12.40%	-8.36%	-0.19%	3.69%	-	-
Horiz. %	91.08%	93.81%	83.08%	94.84%	103.49%	103.69%	100.00%	-
EPS	23.36	25.09	17.93	17.31	22.39	22.08	17.42	21.58%
YoY %	-6.90%	39.93%	3.58%	-22.69%	1.40%	26.75%	-	-
Horiz. %	134.10%	144.03%	102.93%	99.37%	128.53%	126.75%	100.00%	-
DPS	24.00	24.01	0.00	22.00	16.00	24.00	0.00	-
YoY %	-0.04%	0.00%	0.00%	37.50%	-33.33%	0.00%	-	-
Horiz. %	100.00%	100.04%	0.00%	91.67%	66.67%	100.00%	-	-
NAPS	4.0708	4.1123	4.1028	4.0603	4.0505	4.0906	4.1551	-1.35%
YoY %	-1.01%	0.23%	1.05%	0.24%	-0.98%	-1.55%	-	-
Horiz. %	97.97%	98.97%	98.74%	97.72%	97.48%	98.45%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	3.23	2.88	2.92	2.57	2.96	3.88	4.12	-
P/RPS	1.36	1.18	1.35	1.04	1.10	1.44	1.58	-9.50%
YoY %	15.25%	-12.59%	29.81%	-5.45%	-23.61%	-8.86%	-	-
Horiz. %	86.08%	74.68%	85.44%	65.82%	69.62%	91.14%	100.00%	-
P/EPS	13.83	11.48	16.29	14.85	13.22	17.57	23.68	-30.10%
YoY %	20.47%	-29.53%	9.70%	12.33%	-24.76%	-25.80%	-	-
Horiz. %	58.40%	48.48%	68.79%	62.71%	55.83%	74.20%	100.00%	-
EY	7.23	8.71	6.14	6.74	7.56	5.69	4.22	43.13%
YoY %	-16.99%	41.86%	-8.90%	-10.85%	32.86%	34.83%	-	-
Horiz. %	171.33%	206.40%	145.50%	159.72%	179.15%	134.83%	100.00%	-
DY	7.43	8.33	0.00	8.56	5.41	6.19	0.00	-
YoY %	-10.80%	0.00%	0.00%	58.23%	-12.60%	0.00%	-	-
Horiz. %	120.03%	134.57%	0.00%	138.29%	87.40%	100.00%	-	-
P/NAPS	0.79	0.70	0.71	0.63	0.73	0.95	0.99	-13.95%
YoY %	12.86%	-1.41%	12.70%	-13.70%	-23.16%	-4.04%	-	-
Horiz. %	79.80%	70.71%	71.72%	63.64%	73.74%	95.96%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	05/11/09	11/08/09	13/05/09	18/02/09	11/11/08	11/08/08	13/05/08	-
Price	3.16	3.10	2.90	3.10	2.72	3.70	4.20	-
P/RPS	1.33	1.27	1.34	1.25	1.01	1.37	1.61	-11.94%
YoY %	4.72%	-5.22%	7.20%	23.76%	-26.28%	-14.91%	-	-
Horiz. %	82.61%	78.88%	83.23%	77.64%	62.73%	85.09%	100.00%	-
P/EPS	13.53	12.36	16.18	17.91	12.15	16.76	24.14	-31.99%
YoY %	9.47%	-23.61%	-9.66%	47.41%	-27.51%	-30.57%	-	-
Horiz. %	56.05%	51.20%	67.03%	74.19%	50.33%	69.43%	100.00%	-
EY	7.39	8.09	6.18	5.58	8.23	5.97	4.14	47.09%
YoY %	-8.65%	30.91%	10.75%	-32.20%	37.86%	44.20%	-	-
Horiz. %	178.50%	195.41%	149.28%	134.78%	198.79%	144.20%	100.00%	-
DY	7.59	7.74	0.00	7.10	5.88	6.49	0.00	-
YoY %	-1.94%	0.00%	0.00%	20.75%	-9.40%	0.00%	-	-
Horiz. %	116.95%	119.26%	0.00%	109.40%	90.60%	100.00%	-	-
P/NAPS	0.78	0.75	0.71	0.76	0.67	0.90	1.01	-15.81%
YoY %	4.00%	5.63%	-6.58%	13.43%	-25.56%	-10.89%	-	-
Horiz. %	77.23%	74.26%	70.30%	75.25%	66.34%	89.11%	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