[UAC] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[UAC] UAC BHD
Announcement Date
11-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 79.88%
YoY- 20.61%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 47,068 45,731 41,505 50,671 40,270 33,394 49,977 -3.92%
PBT 6,693 7,393 4,076 7,241 4,011 2,495 4,851 23.95%
Tax -1,591 -729 -374 -1,242 -676 -2,109 -573 97.67%
NP 5,102 6,664 3,702 5,999 3,335 386 4,278 12.47%
-
NP to SH 5,102 6,664 3,702 5,999 3,335 386 4,278 12.47%
-
Tax Rate 23.77% 9.86% 9.18% 17.15% 16.85% 84.53% 11.81% -
Total Cost 41,966 39,067 37,803 44,672 36,935 33,008 45,699 -5.52%
-
Net Worth 308,648 305,681 302,553 305,904 305,212 301,376 301,320 1.61%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 5,949 4,460 8,931 - 7,423 - -
Div Payout % - 89.29% 120.48% 148.88% - 1,923.08% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 308,648 305,681 302,553 305,904 305,212 301,376 301,320 1.61%
NOSH 74,373 74,374 74,337 74,429 74,441 74,230 74,400 -0.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.84% 14.57% 8.92% 11.84% 8.28% 1.16% 8.56% -
ROE 1.65% 2.18% 1.22% 1.96% 1.09% 0.13% 1.42% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 63.29 61.49 55.83 68.08 54.10 44.99 67.17 -3.89%
EPS 6.86 8.96 4.98 8.06 4.48 0.52 5.75 12.49%
DPS 0.00 8.00 6.00 12.00 0.00 10.00 0.00 -
NAPS 4.15 4.11 4.07 4.11 4.10 4.06 4.05 1.64%
Adjusted Per Share Value based on latest NOSH - 74,429
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 63.27 61.47 55.79 68.11 54.13 44.89 67.18 -3.92%
EPS 6.86 8.96 4.98 8.06 4.48 0.52 5.75 12.49%
DPS 0.00 8.00 6.00 12.01 0.00 9.98 0.00 -
NAPS 4.149 4.1091 4.067 4.1121 4.1028 4.0512 4.0505 1.61%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.45 3.49 3.23 2.88 2.92 2.57 2.96 -
P/RPS 5.45 5.68 5.79 4.23 5.40 5.71 4.41 15.17%
P/EPS 50.29 38.95 64.86 35.73 65.18 494.23 51.48 -1.54%
EY 1.99 2.57 1.54 2.80 1.53 0.20 1.94 1.71%
DY 0.00 2.29 1.86 4.17 0.00 3.89 0.00 -
P/NAPS 0.83 0.85 0.79 0.70 0.71 0.63 0.73 8.94%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 12/05/10 22/02/10 05/11/09 11/08/09 13/05/09 18/02/09 11/11/08 -
Price 3.52 3.25 3.16 3.10 2.90 3.10 2.72 -
P/RPS 5.56 5.29 5.66 4.55 5.36 6.89 4.05 23.54%
P/EPS 51.31 36.27 63.45 38.46 64.73 596.15 47.30 5.58%
EY 1.95 2.76 1.58 2.60 1.54 0.17 2.11 -5.12%
DY 0.00 2.46 1.90 3.87 0.00 3.23 0.00 -
P/NAPS 0.85 0.79 0.78 0.75 0.71 0.76 0.67 17.20%

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