[UAC] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock

[UAC] UAC BHD

Announcement Date

13-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -74.1%

YoY- 2.93%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	178,177	132,446	90,941	40,270	183,887	150,493	100,516	46.31%
YoY %	34.53%	45.64%	125.83%	-78.10%	22.19%	49.72%	-	-
Horiz. %	177.26%	131.77%	90.47%	40.06%	182.94%	149.72%	100.00%	-
PBT	22,721	15,328	11,252	4,011	17,777	15,282	10,431	67.79%
YoY %	48.23%	36.22%	180.53%	-77.44%	16.33%	46.51%	-	-
Horiz. %	217.82%	146.95%	107.87%	38.45%	170.42%	146.51%	100.00%	-
Tax	-3,021	-2,292	-1,918	-676	-4,899	-2,790	-2,217	22.84%
YoY %	-31.81%	-19.50%	-183.73%	86.20%	-75.59%	-25.85%	-	-
Horiz. %	136.27%	103.38%	86.51%	30.49%	220.97%	125.85%	100.00%	-
NP	19,700	13,036	9,334	3,335	12,878	12,492	8,214	78.88%
YoY %	51.12%	39.66%	179.88%	-74.10%	3.09%	52.08%	-	-
Horiz. %	239.83%	158.70%	113.64%	40.60%	156.78%	152.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,700	13,036	9,334	3,335	12,878	12,492	8,214	78.88%
YoY %	51.12%	39.66%	179.88%	-74.10%	3.09%	52.08%	-	-
Horiz. %	239.83%	158.70%	113.64%	40.60%	156.78%	152.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.30%	14.95%	17.05%	16.85%	27.56%	18.26%	21.25%	-
YoY %	-11.04%	-12.32%	1.19%	-38.86%	50.93%	-14.07%	-	-
Horiz. %	62.59%	70.35%	80.24%	79.29%	129.69%	85.93%	100.00%	-
Total Cost	158,477	119,410	81,607	36,935	171,009	138,001	92,302	43.24%
YoY %	32.72%	46.32%	120.95%	-78.40%	23.92%	49.51%	-	-
Horiz. %	171.69%	129.37%	88.41%	40.02%	185.27%	149.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	305,766	302,834	305,922	305,212	302,048	301,325	304,304	0.31%
YoY %	0.97%	-1.01%	0.23%	1.05%	0.24%	-0.98%	-	-
Horiz. %	100.48%	99.52%	100.53%	100.30%	99.26%	99.02%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	19,342	13,393	8,932	-	16,367	8,928	8,928	67.19%
YoY %	44.42%	49.94%	0.00%	-	83.32%	0.00%	-	-
Horiz. %	216.64%	150.01%	100.04%	-	183.32%	100.00%	100.00%	-
Div Payout %	98.19%	102.74%	95.69%	-	127.09%	71.47%	108.70%	-
YoY %	-4.43%	7.37%	0.00%	-	77.82%	-34.25%	-	-
Horiz. %	90.33%	94.52%	88.03%	-	116.92%	65.75%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	305,766	302,834	305,922	305,212	302,048	301,325	304,304	0.31%
YoY %	0.97%	-1.01%	0.23%	1.05%	0.24%	-0.98%	-	-
Horiz. %	100.48%	99.52%	100.53%	100.30%	99.26%	99.02%	100.00%	-
NOSH	74,395	74,406	74,433	74,441	74,396	74,401	74,402	-0.00%
YoY %	-0.01%	-0.04%	-0.01%	0.06%	-0.01%	-0.00%	-	-
Horiz. %	99.99%	100.01%	100.04%	100.05%	99.99%	100.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	11.06%	9.84%	10.26%	8.28%	7.00%	8.30%	8.17%	-
YoY %	12.40%	-4.09%	23.91%	18.29%	-15.66%	1.59%	-	-
Horiz. %	135.37%	120.44%	125.58%	101.35%	85.68%	101.59%	100.00%	-
ROE	6.44%	4.30%	3.05%	1.09%	4.26%	4.15%	2.70%	-
YoY %	49.77%	40.98%	179.82%	-74.41%	2.65%	53.70%	-	-
Horiz. %	238.52%	159.26%	112.96%	40.37%	157.78%	153.70%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	239.50	178.00	122.18	54.10	247.17	202.27	135.10	46.32%
YoY %	34.55%	45.69%	125.84%	-78.11%	22.20%	49.72%	-	-
Horiz. %	177.28%	131.75%	90.44%	40.04%	182.95%	149.72%	100.00%	-
EPS	26.48	17.52	12.54	4.48	17.31	16.79	11.04	78.89%
YoY %	51.14%	39.71%	179.91%	-74.12%	3.10%	52.08%	-	-
Horiz. %	239.86%	158.70%	113.59%	40.58%	156.79%	152.08%	100.00%	-
DPS	26.00	18.00	12.00	0.00	22.00	12.00	12.00	67.20%
YoY %	44.44%	50.00%	0.00%	0.00%	83.33%	0.00%	-	-
Horiz. %	216.67%	150.00%	100.00%	0.00%	183.33%	100.00%	100.00%	-
NAPS	4.11	4.07	4.11	4.10	4.06	4.05	4.09	0.32%
YoY %	0.98%	-0.97%	0.24%	0.99%	0.25%	-0.98%	-	-
Horiz. %	100.49%	99.51%	100.49%	100.24%	99.27%	99.02%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 74,441
RPS	239.51	178.04	122.25	54.13	247.19	202.30	135.12	46.31%
YoY %	34.53%	45.64%	125.85%	-78.10%	22.19%	49.72%	-	-
Horiz. %	177.26%	131.76%	90.48%	40.06%	182.94%	149.72%	100.00%	-
EPS	26.48	17.52	12.55	4.48	17.31	16.79	11.04	78.89%
YoY %	51.14%	39.60%	180.13%	-74.12%	3.10%	52.08%	-	-
Horiz. %	239.86%	158.70%	113.68%	40.58%	156.79%	152.08%	100.00%	-
DPS	26.00	18.00	12.01	0.00	22.00	12.00	12.00	67.20%
YoY %	44.44%	49.88%	0.00%	0.00%	83.33%	0.00%	-	-
Horiz. %	216.67%	150.00%	100.08%	0.00%	183.33%	100.00%	100.00%	-
NAPS	4.1102	4.0708	4.1123	4.1028	4.0603	4.0505	4.0906	0.31%
YoY %	0.97%	-1.01%	0.23%	1.05%	0.24%	-0.98%	-	-
Horiz. %	100.48%	99.52%	100.53%	100.30%	99.26%	99.02%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	3.49	3.23	2.88	2.92	2.57	2.96	3.88	-
P/RPS	1.46	1.81	2.36	5.40	1.04	1.46	2.87	-36.19%
YoY %	-19.34%	-23.31%	-56.30%	419.23%	-28.77%	-49.13%	-	-
Horiz. %	50.87%	63.07%	82.23%	188.15%	36.24%	50.87%	100.00%	-
P/EPS	13.18	18.44	22.97	65.18	14.85	17.63	35.14	-47.89%
YoY %	-28.52%	-19.72%	-64.76%	338.92%	-15.77%	-49.83%	-	-
Horiz. %	37.51%	52.48%	65.37%	185.49%	42.26%	50.17%	100.00%	-
EY	7.59	5.42	4.35	1.53	6.74	5.67	2.85	91.78%
YoY %	40.04%	24.60%	184.31%	-77.30%	18.87%	98.95%	-	-
Horiz. %	266.32%	190.18%	152.63%	53.68%	236.49%	198.95%	100.00%	-
DY	7.45	5.57	4.17	0.00	8.56	4.05	3.09	79.51%
YoY %	33.75%	33.57%	0.00%	0.00%	111.36%	31.07%	-	-
Horiz. %	241.10%	180.26%	134.95%	0.00%	277.02%	131.07%	100.00%	-
P/NAPS	0.85	0.79	0.70	0.71	0.63	0.73	0.95	-7.12%
YoY %	7.59%	12.86%	-1.41%	12.70%	-13.70%	-23.16%	-	-
Horiz. %	89.47%	83.16%	73.68%	74.74%	66.32%	76.84%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	22/02/10	05/11/09	11/08/09	13/05/09	18/02/09	11/11/08	11/08/08	-
Price	3.25	3.16	3.10	2.90	3.10	2.72	3.70	-
P/RPS	1.36	1.78	2.54	5.36	1.25	1.34	2.74	-37.23%
YoY %	-23.60%	-29.92%	-52.61%	328.80%	-6.72%	-51.09%	-	-
Horiz. %	49.64%	64.96%	92.70%	195.62%	45.62%	48.91%	100.00%	-
P/EPS	12.27	18.04	24.72	64.73	17.91	16.20	33.51	-48.72%
YoY %	-31.98%	-27.02%	-61.81%	261.42%	10.56%	-51.66%	-	-
Horiz. %	36.62%	53.83%	73.77%	193.17%	53.45%	48.34%	100.00%	-
EY	8.15	5.54	4.05	1.54	5.58	6.17	2.98	95.20%
YoY %	47.11%	36.79%	162.99%	-72.40%	-9.56%	107.05%	-	-
Horiz. %	273.49%	185.91%	135.91%	51.68%	187.25%	207.05%	100.00%	-
DY	8.00	5.70	3.87	0.00	7.10	4.41	3.24	82.38%
YoY %	40.35%	47.29%	0.00%	0.00%	61.00%	36.11%	-	-
Horiz. %	246.91%	175.93%	119.44%	0.00%	219.14%	136.11%	100.00%	-
P/NAPS	0.79	0.78	0.75	0.71	0.76	0.67	0.90	-8.30%
YoY %	1.28%	4.00%	5.63%	-6.58%	13.43%	-25.56%	-	-
Horiz. %	87.78%	86.67%	83.33%	78.89%	84.44%	74.44%	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