[UAC] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[UAC] UAC BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 80.01%
YoY- 1626.42%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 44,569 38,368 45,731 33,394 37,057 41,340 39,308 2.11%
PBT 7,557 6,934 7,393 2,495 6,829 10,479 9,176 -3.18%
Tax -1,132 -820 -729 -2,109 -294 -1,526 -3,796 -18.25%
NP 6,425 6,114 6,664 386 6,535 8,953 5,380 3.00%
-
NP to SH 6,425 6,114 6,664 386 6,535 8,953 5,410 2.90%
-
Tax Rate 14.98% 11.83% 9.86% 84.53% 4.31% 14.56% 41.37% -
Total Cost 38,144 32,254 39,067 33,008 30,522 32,387 33,928 1.97%
-
Net Worth 311,943 312,394 305,681 301,376 305,909 300,411 284,853 1.52%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 7,444 5,950 5,949 7,423 13,397 14,835 13,248 -9.15%
Div Payout % 115.87% 97.32% 89.29% 1,923.08% 205.01% 165.70% 244.90% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 311,943 312,394 305,681 301,376 305,909 300,411 284,853 1.52%
NOSH 74,449 74,379 74,374 74,230 74,430 74,175 73,605 0.19%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 14.42% 15.94% 14.57% 1.16% 17.63% 21.66% 13.69% -
ROE 2.06% 1.96% 2.18% 0.13% 2.14% 2.98% 1.90% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 59.86 51.58 61.49 44.99 49.79 55.73 53.40 1.92%
EPS 8.63 8.22 8.96 0.52 8.78 12.07 7.35 2.71%
DPS 10.00 8.00 8.00 10.00 18.00 20.00 18.00 -9.32%
NAPS 4.19 4.20 4.11 4.06 4.11 4.05 3.87 1.33%
Adjusted Per Share Value based on latest NOSH - 74,374
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 59.91 51.58 61.47 44.89 49.81 55.57 52.84 2.11%
EPS 8.64 8.22 8.96 0.52 8.78 12.03 7.27 2.91%
DPS 10.01 8.00 8.00 9.98 18.01 19.94 17.81 -9.15%
NAPS 4.1933 4.1993 4.1091 4.0512 4.1122 4.0382 3.8291 1.52%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.84 3.44 3.49 2.57 4.30 3.98 4.80 -
P/RPS 4.74 6.67 5.68 5.71 8.64 7.14 8.99 -10.11%
P/EPS 32.91 41.85 38.95 494.23 48.97 32.97 65.31 -10.78%
EY 3.04 2.39 2.57 0.20 2.04 3.03 1.53 12.11%
DY 3.52 2.33 2.29 3.89 4.19 5.03 3.75 -1.04%
P/NAPS 0.68 0.82 0.85 0.63 1.05 0.98 1.24 -9.52%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 24/02/11 22/02/10 18/02/09 25/02/08 14/02/07 15/02/06 -
Price 2.90 3.42 3.25 3.10 4.26 3.88 4.80 -
P/RPS 4.84 6.63 5.29 6.89 8.56 6.96 8.99 -9.80%
P/EPS 33.60 41.61 36.27 596.15 48.52 32.15 65.31 -10.48%
EY 2.98 2.40 2.76 0.17 2.06 3.11 1.53 11.74%
DY 3.45 2.34 2.46 3.23 4.23 5.15 3.75 -1.37%
P/NAPS 0.69 0.81 0.79 0.76 1.04 0.96 1.24 -9.30%

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