[UAC] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock

[UAC] UAC BHD

Announcement Date

22-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 51.12%

YoY- 52.97%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Cumulative Result
Revenue	148,666	100,843	47,068	178,177	132,446	90,941	40,270	138.67%
YoY %	47.42%	114.25%	-73.58%	34.53%	45.64%	125.83%	-	-
Horiz. %	369.17%	250.42%	116.88%	442.46%	328.89%	225.83%	100.00%	-
PBT	13,550	10,240	6,693	22,721	15,328	11,252	4,011	124.97%
YoY %	32.32%	53.00%	-70.54%	48.23%	36.22%	180.53%	-	-
Horiz. %	337.82%	255.30%	166.87%	566.47%	382.15%	280.53%	100.00%	-
Tax	-3,243	-2,411	-1,591	-3,021	-2,292	-1,918	-676	184.17%
YoY %	-34.51%	-51.54%	47.34%	-31.81%	-19.50%	-183.73%	-	-
Horiz. %	479.73%	356.66%	235.36%	446.89%	339.05%	283.73%	100.00%	-
NP	10,307	7,829	5,102	19,700	13,036	9,334	3,335	112.02%
YoY %	31.65%	53.45%	-74.10%	51.12%	39.66%	179.88%	-	-
Horiz. %	309.06%	234.75%	152.98%	590.70%	390.88%	279.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,307	7,829	5,102	19,700	13,036	9,334	3,335	112.02%
YoY %	31.65%	53.45%	-74.10%	51.12%	39.66%	179.88%	-	-
Horiz. %	309.06%	234.75%	152.98%	590.70%	390.88%	279.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.93%	23.54%	23.77%	13.30%	14.95%	17.05%	16.85%	-
YoY %	1.66%	-0.97%	78.72%	-11.04%	-12.32%	1.19%	-	-
Horiz. %	142.02%	139.70%	141.07%	78.93%	88.72%	101.19%	100.00%	-
Total Cost	138,359	93,014	41,966	158,477	119,410	81,607	36,935	141.00%
YoY %	48.75%	121.64%	-73.52%	32.72%	46.32%	120.95%	-	-
Horiz. %	374.60%	251.83%	113.62%	429.07%	323.30%	220.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	308,837	311,076	308,648	305,766	302,834	305,922	305,212	0.78%
YoY %	-0.72%	0.79%	0.94%	0.97%	-1.01%	0.23%	-	-
Horiz. %	101.19%	101.92%	101.13%	100.18%	99.22%	100.23%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	11,907	8,930	-	19,342	13,393	8,932	-	-
YoY %	33.34%	0.00%	-	44.42%	49.94%	0.00%	-	-
Horiz. %	133.31%	99.98%	-	216.55%	149.94%	100.00%	-	-
Div Payout %	115.52%	114.07%	-	98.19%	102.74%	95.69%	-	-
YoY %	1.27%	0.00%	-	-4.43%	7.37%	0.00%	-	-
Horiz. %	120.72%	119.21%	-	102.61%	107.37%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	308,837	311,076	308,648	305,766	302,834	305,922	305,212	0.78%
YoY %	-0.72%	0.79%	0.94%	0.97%	-1.01%	0.23%	-	-
Horiz. %	101.19%	101.92%	101.13%	100.18%	99.22%	100.23%	100.00%	-
NOSH	74,418	74,420	74,373	74,395	74,406	74,433	74,441	-0.02%
YoY %	-0.00%	0.06%	-0.03%	-0.01%	-0.04%	-0.01%	-	-
Horiz. %	99.97%	99.97%	99.91%	99.94%	99.95%	99.99%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	6.93%	7.76%	10.84%	11.06%	9.84%	10.26%	8.28%	-
YoY %	-10.70%	-28.41%	-1.99%	12.40%	-4.09%	23.91%	-	-
Horiz. %	83.70%	93.72%	130.92%	133.57%	118.84%	123.91%	100.00%	-
ROE	3.34%	2.52%	1.65%	6.44%	4.30%	3.05%	1.09%	-
YoY %	32.54%	52.73%	-74.38%	49.77%	40.98%	179.82%	-	-
Horiz. %	306.42%	231.19%	151.38%	590.83%	394.50%	279.82%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	199.77	135.50	63.29	239.50	178.00	122.18	54.10	138.71%
YoY %	47.43%	114.09%	-73.57%	34.55%	45.69%	125.84%	-	-
Horiz. %	369.26%	250.46%	116.99%	442.70%	329.02%	225.84%	100.00%	-
EPS	13.85	10.52	6.86	26.48	17.52	12.54	4.48	112.07%
YoY %	31.65%	53.35%	-74.09%	51.14%	39.71%	179.91%	-	-
Horiz. %	309.15%	234.82%	153.12%	591.07%	391.07%	279.91%	100.00%	-
DPS	16.00	12.00	0.00	26.00	18.00	12.00	0.00	-
YoY %	33.33%	0.00%	0.00%	44.44%	50.00%	0.00%	-	-
Horiz. %	133.33%	100.00%	0.00%	216.67%	150.00%	100.00%	-	-
NAPS	4.15	4.18	4.15	4.11	4.07	4.11	4.10	0.81%
YoY %	-0.72%	0.72%	0.97%	0.98%	-0.97%	0.24%	-	-
Horiz. %	101.22%	101.95%	101.22%	100.24%	99.27%	100.24%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 74,374
RPS	199.84	135.56	63.27	239.51	178.04	122.25	54.13	138.68%
YoY %	47.42%	114.26%	-73.58%	34.53%	45.64%	125.85%	-	-
Horiz. %	369.19%	250.43%	116.89%	442.47%	328.91%	225.85%	100.00%	-
EPS	13.86	10.52	6.86	26.48	17.52	12.55	4.48	112.17%
YoY %	31.75%	53.35%	-74.09%	51.14%	39.60%	180.13%	-	-
Horiz. %	309.37%	234.82%	153.12%	591.07%	391.07%	280.13%	100.00%	-
DPS	16.01	12.00	0.00	26.00	18.00	12.01	0.00	-
YoY %	33.42%	0.00%	0.00%	44.44%	49.88%	0.00%	-	-
Horiz. %	133.31%	99.92%	0.00%	216.49%	149.88%	100.00%	-	-
NAPS	4.1515	4.1816	4.149	4.1102	4.0708	4.1123	4.1028	0.78%
YoY %	-0.72%	0.79%	0.94%	0.97%	-1.01%	0.23%	-	-
Horiz. %	101.19%	101.92%	101.13%	100.18%	99.22%	100.23%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	3.60	3.59	3.45	3.49	3.23	2.88	2.92	-
P/RPS	1.80	2.65	5.45	1.46	1.81	2.36	5.40	-51.89%
YoY %	-32.08%	-51.38%	273.29%	-19.34%	-23.31%	-56.30%	-	-
Horiz. %	33.33%	49.07%	100.93%	27.04%	33.52%	43.70%	100.00%	-
P/EPS	25.99	34.13	50.29	13.18	18.44	22.97	65.18	-45.79%
YoY %	-23.85%	-32.13%	281.56%	-28.52%	-19.72%	-64.76%	-	-
Horiz. %	39.87%	52.36%	77.16%	20.22%	28.29%	35.24%	100.00%	-
EY	3.85	2.93	1.99	7.59	5.42	4.35	1.53	84.89%
YoY %	31.40%	47.24%	-73.78%	40.04%	24.60%	184.31%	-	-
Horiz. %	251.63%	191.50%	130.07%	496.08%	354.25%	284.31%	100.00%	-
DY	4.44	3.34	0.00	7.45	5.57	4.17	0.00	-
YoY %	32.93%	0.00%	0.00%	33.75%	33.57%	0.00%	-	-
Horiz. %	106.47%	80.10%	0.00%	178.66%	133.57%	100.00%	-	-
P/NAPS	0.87	0.86	0.83	0.85	0.79	0.70	0.71	14.49%
YoY %	1.16%	3.61%	-2.35%	7.59%	12.86%	-1.41%	-	-
Horiz. %	122.54%	121.13%	116.90%	119.72%	111.27%	98.59%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	08/11/10	18/08/10	12/05/10	22/02/10	05/11/09	11/08/09	13/05/09	-
Price	3.55	3.76	3.52	3.25	3.16	3.10	2.90	-
P/RPS	1.78	2.77	5.56	1.36	1.78	2.54	5.36	-52.01%
YoY %	-35.74%	-50.18%	308.82%	-23.60%	-29.92%	-52.61%	-	-
Horiz. %	33.21%	51.68%	103.73%	25.37%	33.21%	47.39%	100.00%	-
P/EPS	25.63	35.74	51.31	12.27	18.04	24.72	64.73	-46.04%
YoY %	-28.29%	-30.34%	318.17%	-31.98%	-27.02%	-61.81%	-	-
Horiz. %	39.60%	55.21%	79.27%	18.96%	27.87%	38.19%	100.00%	-
EY	3.90	2.80	1.95	8.15	5.54	4.05	1.54	85.68%
YoY %	39.29%	43.59%	-76.07%	47.11%	36.79%	162.99%	-	-
Horiz. %	253.25%	181.82%	126.62%	529.22%	359.74%	262.99%	100.00%	-
DY	4.51	3.19	0.00	8.00	5.70	3.87	0.00	-
YoY %	41.38%	0.00%	0.00%	40.35%	47.29%	0.00%	-	-
Horiz. %	116.54%	82.43%	0.00%	206.72%	147.29%	100.00%	-	-
P/NAPS	0.86	0.90	0.85	0.79	0.78	0.75	0.71	13.61%
YoY %	-4.44%	5.88%	7.59%	1.28%	4.00%	5.63%	-	-
Horiz. %	121.13%	126.76%	119.72%	111.27%	109.86%	105.63%	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