[UAC] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock

[UAC] UAC BHD

Announcement Date

13-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- -85.65%

YoY- -54.87%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Cumulative Result
Revenue	183,887	150,493	100,516	48,472	165,455	128,398	88,455	62.52%
YoY %	22.19%	49.72%	107.37%	-70.70%	28.86%	45.16%	-	-
Horiz. %	207.89%	170.14%	113.64%	54.80%	187.05%	145.16%	100.00%	-
PBT	17,777	15,282	10,431	4,101	27,216	20,387	15,489	9.57%
YoY %	16.33%	46.51%	154.35%	-84.93%	33.50%	31.62%	-	-
Horiz. %	114.77%	98.66%	67.34%	26.48%	175.71%	131.62%	100.00%	-
Tax	-4,899	-2,790	-2,217	-861	-4,632	-4,338	-4,046	13.53%
YoY %	-75.59%	-25.85%	-157.49%	81.41%	-6.78%	-7.22%	-	-
Horiz. %	121.08%	68.96%	54.79%	21.28%	114.48%	107.22%	100.00%	-
NP	12,878	12,492	8,214	3,240	22,584	16,049	11,443	8.15%
YoY %	3.09%	52.08%	153.52%	-85.65%	40.72%	40.25%	-	-
Horiz. %	112.54%	109.17%	71.78%	28.31%	197.36%	140.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,878	12,492	8,214	3,240	22,584	16,049	11,443	8.15%
YoY %	3.09%	52.08%	153.52%	-85.65%	40.72%	40.25%	-	-
Horiz. %	112.54%	109.17%	71.78%	28.31%	197.36%	140.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.56%	18.26%	21.25%	20.99%	17.02%	21.28%	26.12%	-
YoY %	50.93%	-14.07%	1.24%	23.33%	-20.02%	-18.53%	-	-
Horiz. %	105.51%	69.91%	81.36%	80.36%	65.16%	81.47%	100.00%	-
Total Cost	171,009	138,001	92,302	45,232	142,871	112,349	77,012	69.79%
YoY %	23.92%	49.51%	104.06%	-68.34%	27.17%	45.89%	-	-
Horiz. %	222.06%	179.19%	119.85%	58.73%	185.52%	145.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	302,048	301,325	304,304	309,103	305,732	298,966	300,388	0.36%
YoY %	0.24%	-0.98%	-1.55%	1.10%	2.26%	-0.47%	-	-
Horiz. %	100.55%	100.31%	101.30%	102.90%	101.78%	99.53%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	16,367	8,928	8,928	-	22,316	8,924	8,922	49.57%
YoY %	83.32%	0.00%	0.00%	-	150.07%	0.02%	-	-
Horiz. %	183.45%	100.07%	100.07%	-	250.12%	100.02%	100.00%	-
Div Payout %	127.09%	71.47%	108.70%	-	98.81%	55.61%	77.97%	-
YoY %	77.82%	-34.25%	0.00%	-	77.68%	-28.68%	-	-
Horiz. %	163.00%	91.66%	139.41%	-	126.73%	71.32%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	302,048	301,325	304,304	309,103	305,732	298,966	300,388	0.36%
YoY %	0.24%	-0.98%	-1.55%	1.10%	2.26%	-0.47%	-	-
Horiz. %	100.55%	100.31%	101.30%	102.90%	101.78%	99.53%	100.00%	-
NOSH	74,396	74,401	74,402	74,482	74,387	74,369	74,353	0.03%
YoY %	-0.01%	-0.00%	-0.11%	0.13%	0.02%	0.02%	-	-
Horiz. %	100.06%	100.06%	100.07%	100.17%	100.05%	100.02%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	7.00%	8.30%	8.17%	6.68%	13.65%	12.50%	12.94%	-
YoY %	-15.66%	1.59%	22.31%	-51.06%	9.20%	-3.40%	-	-
Horiz. %	54.10%	64.14%	63.14%	51.62%	105.49%	96.60%	100.00%	-
ROE	4.26%	4.15%	2.70%	1.05%	7.39%	5.37%	3.81%	-
YoY %	2.65%	53.70%	157.14%	-85.79%	37.62%	40.94%	-	-
Horiz. %	111.81%	108.92%	70.87%	27.56%	193.96%	140.94%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	247.17	202.27	135.10	65.08	222.42	172.65	118.97	62.45%
YoY %	22.20%	49.72%	107.59%	-70.74%	28.83%	45.12%	-	-
Horiz. %	207.76%	170.02%	113.56%	54.70%	186.95%	145.12%	100.00%	-
EPS	17.31	16.79	11.04	4.35	30.36	21.58	15.39	8.11%
YoY %	3.10%	52.08%	153.79%	-85.67%	40.69%	40.22%	-	-
Horiz. %	112.48%	109.10%	71.73%	28.27%	197.27%	140.22%	100.00%	-
DPS	22.00	12.00	12.00	0.00	30.00	12.00	12.00	49.51%
YoY %	83.33%	0.00%	0.00%	0.00%	150.00%	0.00%	-	-
Horiz. %	183.33%	100.00%	100.00%	0.00%	250.00%	100.00%	100.00%	-
NAPS	4.06	4.05	4.09	4.15	4.11	4.02	4.04	0.32%
YoY %	0.25%	-0.98%	-1.45%	0.97%	2.24%	-0.50%	-	-
Horiz. %	100.50%	100.25%	101.24%	102.72%	101.73%	99.50%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 74,482
RPS	247.19	202.30	135.12	65.16	222.41	172.60	118.90	62.53%
YoY %	22.19%	49.72%	107.37%	-70.70%	28.86%	45.16%	-	-
Horiz. %	207.90%	170.14%	113.64%	54.80%	187.06%	145.16%	100.00%	-
EPS	17.31	16.79	11.04	4.36	30.36	21.57	15.38	8.16%
YoY %	3.10%	52.08%	153.21%	-85.64%	40.75%	40.25%	-	-
Horiz. %	112.55%	109.17%	71.78%	28.35%	197.40%	140.25%	100.00%	-
DPS	22.00	12.00	12.00	0.00	30.00	12.00	11.99	49.60%
YoY %	83.33%	0.00%	0.00%	0.00%	150.00%	0.08%	-	-
Horiz. %	183.49%	100.08%	100.08%	0.00%	250.21%	100.08%	100.00%	-
NAPS	4.0603	4.0505	4.0906	4.1551	4.1098	4.0188	4.0379	0.36%
YoY %	0.24%	-0.98%	-1.55%	1.10%	2.26%	-0.47%	-	-
Horiz. %	100.55%	100.31%	101.31%	102.90%	101.78%	99.53%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	2.57	2.96	3.88	4.12	4.30	4.60	4.74	-
P/RPS	1.04	1.46	2.87	6.33	1.93	2.66	3.98	-58.96%
YoY %	-28.77%	-49.13%	-54.66%	227.98%	-27.44%	-33.17%	-	-
Horiz. %	26.13%	36.68%	72.11%	159.05%	48.49%	66.83%	100.00%	-
P/EPS	14.85	17.63	35.14	94.71	14.16	21.32	30.80	-38.37%
YoY %	-15.77%	-49.83%	-62.90%	568.86%	-33.58%	-30.78%	-	-
Horiz. %	48.21%	57.24%	114.09%	307.50%	45.97%	69.22%	100.00%	-
EY	6.74	5.67	2.85	1.06	7.06	4.69	3.25	62.26%
YoY %	18.87%	98.95%	168.87%	-84.99%	50.53%	44.31%	-	-
Horiz. %	207.38%	174.46%	87.69%	32.62%	217.23%	144.31%	100.00%	-
DY	8.56	4.05	3.09	0.00	6.98	2.61	2.53	124.54%
YoY %	111.36%	31.07%	0.00%	0.00%	167.43%	3.16%	-	-
Horiz. %	338.34%	160.08%	122.13%	0.00%	275.89%	103.16%	100.00%	-
P/NAPS	0.63	0.73	0.95	0.99	1.05	1.14	1.17	-33.68%
YoY %	-13.70%	-23.16%	-4.04%	-5.71%	-7.89%	-2.56%	-	-
Horiz. %	53.85%	62.39%	81.20%	84.62%	89.74%	97.44%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	18/02/09	11/11/08	11/08/08	13/05/08	25/02/08	02/11/07	20/08/07	-
Price	3.10	2.72	3.70	4.20	4.26	4.50	4.50	-
P/RPS	1.25	1.34	2.74	6.45	1.92	2.61	3.78	-52.01%
YoY %	-6.72%	-51.09%	-57.52%	235.94%	-26.44%	-30.95%	-	-
Horiz. %	33.07%	35.45%	72.49%	170.63%	50.79%	69.05%	100.00%	-
P/EPS	17.91	16.20	33.51	96.55	14.03	20.85	29.24	-27.76%
YoY %	10.56%	-51.66%	-65.29%	588.17%	-32.71%	-28.69%	-	-
Horiz. %	61.25%	55.40%	114.60%	330.20%	47.98%	71.31%	100.00%	-
EY	5.58	6.17	2.98	1.04	7.13	4.80	3.42	38.38%
YoY %	-9.56%	107.05%	186.54%	-85.41%	48.54%	40.35%	-	-
Horiz. %	163.16%	180.41%	87.13%	30.41%	208.48%	140.35%	100.00%	-
DY	7.10	4.41	3.24	0.00	7.04	2.67	2.67	91.37%
YoY %	61.00%	36.11%	0.00%	0.00%	163.67%	0.00%	-	-
Horiz. %	265.92%	165.17%	121.35%	0.00%	263.67%	100.00%	100.00%	-
P/NAPS	0.76	0.67	0.90	1.01	1.04	1.12	1.11	-22.22%
YoY %	13.43%	-25.56%	-10.89%	-2.88%	-7.14%	0.90%	-	-
Horiz. %	68.47%	60.36%	81.08%	90.99%	93.69%	100.90%	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