[UAC] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock

[UAC] UAC BHD

Announcement Date

05-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 39.66%

YoY- 4.35%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Cumulative Result
Revenue	152,196	144,255	148,666	132,446	150,493	128,398	141,704	1.19%
YoY %	5.50%	-2.97%	12.25%	-11.99%	17.21%	-9.39%	-	-
Horiz. %	107.40%	101.80%	104.91%	93.47%	106.20%	90.61%	100.00%	-
PBT	10,938	6,891	13,550	15,328	15,282	20,387	30,361	-15.63%
YoY %	58.73%	-49.14%	-11.60%	0.30%	-25.04%	-32.85%	-	-
Horiz. %	36.03%	22.70%	44.63%	50.49%	50.33%	67.15%	100.00%	-
Tax	-2,465	-1,471	-3,243	-2,292	-2,790	-4,338	-8,398	-18.46%
YoY %	-67.57%	54.64%	-41.49%	17.85%	35.68%	48.34%	-	-
Horiz. %	29.35%	17.52%	38.62%	27.29%	33.22%	51.66%	100.00%	-
NP	8,473	5,420	10,307	13,036	12,492	16,049	21,963	-14.66%
YoY %	56.33%	-47.41%	-20.93%	4.35%	-22.16%	-26.93%	-	-
Horiz. %	38.58%	24.68%	46.93%	59.35%	56.88%	73.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,473	5,420	10,307	13,036	12,492	16,049	21,963	-14.66%
YoY %	56.33%	-47.41%	-20.93%	4.35%	-22.16%	-26.93%	-	-
Horiz. %	38.58%	24.68%	46.93%	59.35%	56.88%	73.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.54%	21.35%	23.93%	14.95%	18.26%	21.28%	27.66%	-
YoY %	5.57%	-10.78%	60.07%	-18.13%	-14.19%	-23.07%	-	-
Horiz. %	81.49%	77.19%	86.51%	54.05%	66.02%	76.93%	100.00%	-
Total Cost	143,723	138,835	138,359	119,410	138,001	112,349	119,741	3.08%
YoY %	3.52%	0.34%	15.87%	-13.47%	22.83%	-6.17%	-	-
Horiz. %	120.03%	115.95%	115.55%	99.72%	115.25%	93.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	313,924	303,758	308,837	302,834	301,325	298,966	291,308	1.25%
YoY %	3.35%	-1.64%	1.98%	0.50%	0.79%	2.63%	-	-
Horiz. %	107.76%	104.27%	106.02%	103.96%	103.44%	102.63%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	-	8,934	11,907	13,393	8,928	8,924	8,894	-
YoY %	-	-24.97%	-11.10%	50.01%	0.04%	0.34%	-	-
Horiz. %	-	100.45%	133.88%	150.58%	100.38%	100.34%	100.00%	-
Div Payout %	-	164.84%	115.52%	102.74%	71.47%	55.61%	40.50%	-
YoY %	-	42.69%	12.44%	43.75%	28.52%	37.31%	-	-
Horiz. %	-	407.01%	285.23%	253.68%	176.47%	137.31%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	313,924	303,758	308,837	302,834	301,325	298,966	291,308	1.25%
YoY %	3.35%	-1.64%	1.98%	0.50%	0.79%	2.63%	-	-
Horiz. %	107.76%	104.27%	106.02%	103.96%	103.44%	102.63%	100.00%	-
NOSH	74,389	74,450	74,418	74,406	74,401	74,369	74,124	0.05%
YoY %	-0.08%	0.04%	0.02%	0.01%	0.04%	0.33%	-	-
Horiz. %	100.36%	100.44%	100.40%	100.38%	100.37%	100.33%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	5.57%	3.76%	6.93%	9.84%	8.30%	12.50%	15.50%	-
YoY %	48.14%	-45.74%	-29.57%	18.55%	-33.60%	-19.35%	-	-
Horiz. %	35.94%	24.26%	44.71%	63.48%	53.55%	80.65%	100.00%	-
ROE	2.70%	1.78%	3.34%	4.30%	4.15%	5.37%	7.54%	-
YoY %	51.69%	-46.71%	-22.33%	3.61%	-22.72%	-28.78%	-	-
Horiz. %	35.81%	23.61%	44.30%	57.03%	55.04%	71.22%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	204.59	193.76	199.77	178.00	202.27	172.65	191.17	1.13%
YoY %	5.59%	-3.01%	12.23%	-12.00%	17.16%	-9.69%	-	-
Horiz. %	107.02%	101.35%	104.50%	93.11%	105.81%	90.31%	100.00%	-
EPS	11.39	7.28	13.85	17.52	16.79	21.58	29.63	-14.71%
YoY %	56.46%	-47.44%	-20.95%	4.35%	-22.20%	-27.17%	-	-
Horiz. %	38.44%	24.57%	46.74%	59.13%	56.67%	72.83%	100.00%	-
DPS	0.00	12.00	16.00	18.00	12.00	12.00	12.00	-
YoY %	0.00%	-25.00%	-11.11%	50.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	133.33%	150.00%	100.00%	100.00%	100.00%	-
NAPS	4.22	4.08	4.15	4.07	4.05	4.02	3.93	1.19%
YoY %	3.43%	-1.69%	1.97%	0.49%	0.75%	2.29%	-	-
Horiz. %	107.38%	103.82%	105.60%	103.56%	103.05%	102.29%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 74,337
RPS	204.59	193.91	199.84	178.04	202.30	172.60	190.48	1.19%
YoY %	5.51%	-2.97%	12.24%	-11.99%	17.21%	-9.39%	-	-
Horiz. %	107.41%	101.80%	104.91%	93.47%	106.21%	90.61%	100.00%	-
EPS	11.39	7.29	13.86	17.52	16.79	21.57	29.52	-14.66%
YoY %	56.24%	-47.40%	-20.89%	4.35%	-22.16%	-26.93%	-	-
Horiz. %	38.58%	24.70%	46.95%	59.35%	56.88%	73.07%	100.00%	-
DPS	0.00	12.01	16.01	18.00	12.00	12.00	11.96	-
YoY %	0.00%	-24.98%	-11.06%	50.00%	0.00%	0.33%	-	-
Horiz. %	0.00%	100.42%	133.86%	150.50%	100.33%	100.33%	100.00%	-
NAPS	4.2199	4.0832	4.1515	4.0708	4.0505	4.0188	3.9159	1.25%
YoY %	3.35%	-1.65%	1.98%	0.50%	0.79%	2.63%	-	-
Horiz. %	107.76%	104.27%	106.02%	103.96%	103.44%	102.63%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	4.24	2.83	3.60	3.23	2.96	4.60	4.30	-
P/RPS	2.07	1.46	1.80	1.81	1.46	2.66	2.25	-1.37%
YoY %	41.78%	-18.89%	-0.55%	23.97%	-45.11%	18.22%	-	-
Horiz. %	92.00%	64.89%	80.00%	80.44%	64.89%	118.22%	100.00%	-
P/EPS	37.23	38.87	25.99	18.44	17.63	21.32	14.51	16.98%
YoY %	-4.22%	49.56%	40.94%	4.59%	-17.31%	46.93%	-	-
Horiz. %	256.58%	267.88%	179.12%	127.08%	121.50%	146.93%	100.00%	-
EY	2.69	2.57	3.85	5.42	5.67	4.69	6.89	-14.49%
YoY %	4.67%	-33.25%	-28.97%	-4.41%	20.90%	-31.93%	-	-
Horiz. %	39.04%	37.30%	55.88%	78.66%	82.29%	68.07%	100.00%	-
DY	0.00	4.24	4.44	5.57	4.05	2.61	2.79	-
YoY %	0.00%	-4.50%	-20.29%	37.53%	55.17%	-6.45%	-	-
Horiz. %	0.00%	151.97%	159.14%	199.64%	145.16%	93.55%	100.00%	-
P/NAPS	1.00	0.69	0.87	0.79	0.73	1.14	1.09	-1.42%
YoY %	44.93%	-20.69%	10.13%	8.22%	-35.96%	4.59%	-	-
Horiz. %	91.74%	63.30%	79.82%	72.48%	66.97%	104.59%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	20/11/12	09/11/11	08/11/10	05/11/09	11/11/08	02/11/07	21/11/06	-
Price	4.30	3.01	3.55	3.16	2.72	4.50	4.34	-
P/RPS	2.10	1.55	1.78	1.78	1.34	2.61	2.27	-1.28%
YoY %	35.48%	-12.92%	0.00%	32.84%	-48.66%	14.98%	-	-
Horiz. %	92.51%	68.28%	78.41%	78.41%	59.03%	114.98%	100.00%	-
P/EPS	37.75	41.35	25.63	18.04	16.20	20.85	14.65	17.07%
YoY %	-8.71%	61.33%	42.07%	11.36%	-22.30%	42.32%	-	-
Horiz. %	257.68%	282.25%	174.95%	123.14%	110.58%	142.32%	100.00%	-
EY	2.65	2.42	3.90	5.54	6.17	4.80	6.83	-14.58%
YoY %	9.50%	-37.95%	-29.60%	-10.21%	28.54%	-29.72%	-	-
Horiz. %	38.80%	35.43%	57.10%	81.11%	90.34%	70.28%	100.00%	-
DY	0.00	3.99	4.51	5.70	4.41	2.67	2.76	-
YoY %	0.00%	-11.53%	-20.88%	29.25%	65.17%	-3.26%	-	-
Horiz. %	0.00%	144.57%	163.41%	206.52%	159.78%	96.74%	100.00%	-
P/NAPS	1.02	0.74	0.86	0.78	0.67	1.12	1.10	-1.24%
YoY %	37.84%	-13.95%	10.26%	16.42%	-40.18%	1.82%	-	-
Horiz. %	92.73%	67.27%	78.18%	70.91%	60.91%	101.82%	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