[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
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 183,887 150,493 100,516 48,472 165,455 128,398 88,455 62.52%
PBT 17,777 15,282 10,431 4,101 27,216 20,387 15,489 9.57%
Tax -4,899 -2,790 -2,217 -861 -4,632 -4,338 -4,046 13.53%
NP 12,878 12,492 8,214 3,240 22,584 16,049 11,443 8.15%
-
NP to SH 12,878 12,492 8,214 3,240 22,584 16,049 11,443 8.15%
-
Tax Rate 27.56% 18.26% 21.25% 20.99% 17.02% 21.28% 26.12% -
Total Cost 171,009 138,001 92,302 45,232 142,871 112,349 77,012 69.79%
-
Net Worth 302,048 301,325 304,304 309,103 305,732 298,966 300,388 0.36%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 16,367 8,928 8,928 - 22,316 8,924 8,922 49.57%
Div Payout % 127.09% 71.47% 108.70% - 98.81% 55.61% 77.97% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 302,048 301,325 304,304 309,103 305,732 298,966 300,388 0.36%
NOSH 74,396 74,401 74,402 74,482 74,387 74,369 74,353 0.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.00% 8.30% 8.17% 6.68% 13.65% 12.50% 12.94% -
ROE 4.26% 4.15% 2.70% 1.05% 7.39% 5.37% 3.81% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 247.17 202.27 135.10 65.08 222.42 172.65 118.97 62.45%
EPS 17.31 16.79 11.04 4.35 30.36 21.58 15.39 8.11%
DPS 22.00 12.00 12.00 0.00 30.00 12.00 12.00 49.51%
NAPS 4.06 4.05 4.09 4.15 4.11 4.02 4.04 0.32%
Adjusted Per Share Value based on latest NOSH - 74,482
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 247.19 202.30 135.12 65.16 222.41 172.60 118.90 62.53%
EPS 17.31 16.79 11.04 4.36 30.36 21.57 15.38 8.16%
DPS 22.00 12.00 12.00 0.00 30.00 12.00 11.99 49.60%
NAPS 4.0603 4.0505 4.0906 4.1551 4.1098 4.0188 4.0379 0.36%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
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%
P/EPS 14.85 17.63 35.14 94.71 14.16 21.32 30.80 -38.37%
EY 6.74 5.67 2.85 1.06 7.06 4.69 3.25 62.26%
DY 8.56 4.05 3.09 0.00 6.98 2.61 2.53 124.54%
P/NAPS 0.63 0.73 0.95 0.99 1.05 1.14 1.17 -33.68%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
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%
P/EPS 17.91 16.20 33.51 96.55 14.03 20.85 29.24 -27.76%
EY 5.58 6.17 2.98 1.04 7.13 4.80 3.42 38.38%
DY 7.10 4.41 3.24 0.00 7.04 2.67 2.67 91.37%
P/NAPS 0.76 0.67 0.90 1.01 1.04 1.12 1.11 -22.22%

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