[UAC] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[UAC] UAC BHD
Announcement Date
11-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 26.76%
YoY- -28.22%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 161,080 183,887 200,657 201,032 193,888 165,455 171,197 -3.97%
PBT 16,044 17,777 20,376 20,862 16,404 27,216 27,182 -29.61%
Tax -2,704 -4,899 -3,720 -4,434 -3,444 -4,632 -5,784 -39.73%
NP 13,340 12,878 16,656 16,428 12,960 22,584 21,398 -27.00%
-
NP to SH 13,340 12,878 16,656 16,428 12,960 22,584 21,398 -27.00%
-
Tax Rate 16.85% 27.56% 18.26% 21.25% 20.99% 17.02% 21.28% -
Total Cost 147,740 171,009 184,001 184,604 180,928 142,871 149,798 -0.91%
-
Net Worth 305,212 302,048 301,325 304,304 309,103 305,732 298,966 1.38%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 16,367 11,904 17,856 - 22,316 11,899 -
Div Payout % - 127.09% 71.47% 108.70% - 98.81% 55.61% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 305,212 302,048 301,325 304,304 309,103 305,732 298,966 1.38%
NOSH 74,441 74,396 74,401 74,402 74,482 74,387 74,369 0.06%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 8.28% 7.00% 8.30% 8.17% 6.68% 13.65% 12.50% -
ROE 4.37% 4.26% 5.53% 5.40% 4.19% 7.39% 7.16% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 216.38 247.17 269.70 270.20 260.31 222.42 230.20 -4.03%
EPS 17.92 17.31 22.39 22.08 17.40 30.36 28.77 -27.04%
DPS 0.00 22.00 16.00 24.00 0.00 30.00 16.00 -
NAPS 4.10 4.06 4.05 4.09 4.15 4.11 4.02 1.32%
Adjusted Per Share Value based on latest NOSH - 74,461
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 216.53 247.19 269.73 270.24 260.63 222.41 230.13 -3.97%
EPS 17.93 17.31 22.39 22.08 17.42 30.36 28.76 -27.00%
DPS 0.00 22.00 16.00 24.00 0.00 30.00 16.00 -
NAPS 4.1028 4.0603 4.0505 4.0906 4.1551 4.1098 4.0188 1.38%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.92 2.57 2.96 3.88 4.12 4.30 4.60 -
P/RPS 1.35 1.04 1.10 1.44 1.58 1.93 2.00 -23.03%
P/EPS 16.29 14.85 13.22 17.57 23.68 14.16 15.99 1.24%
EY 6.14 6.74 7.56 5.69 4.22 7.06 6.26 -1.28%
DY 0.00 8.56 5.41 6.19 0.00 6.98 3.48 -
P/NAPS 0.71 0.63 0.73 0.95 0.99 1.05 1.14 -27.04%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 13/05/09 18/02/09 11/11/08 11/08/08 13/05/08 25/02/08 02/11/07 -
Price 2.90 3.10 2.72 3.70 4.20 4.26 4.50 -
P/RPS 1.34 1.25 1.01 1.37 1.61 1.92 1.95 -22.11%
P/EPS 16.18 17.91 12.15 16.76 24.14 14.03 15.64 2.28%
EY 6.18 5.58 8.23 5.97 4.14 7.13 6.39 -2.20%
DY 0.00 7.10 5.88 6.49 0.00 7.04 3.56 -
P/NAPS 0.71 0.76 0.67 0.90 1.01 1.04 1.12 -26.18%

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