[UAC] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock

[UAC] UAC BHD

Announcement Date

11-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 1.39%

YoY- -22.16%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Annualized Quarter Result
Revenue	181,882	161,080	183,887	200,657	201,032	193,888	165,455	6.52%
YoY %	12.91%	-12.40%	-8.36%	-0.19%	3.68%	17.18%	-	-
Horiz. %	109.93%	97.36%	111.14%	121.28%	121.50%	117.18%	100.00%	-
PBT	22,504	16,044	17,777	20,376	20,862	16,404	27,216	-11.91%
YoY %	40.26%	-9.75%	-12.76%	-2.33%	27.18%	-39.73%	-	-
Horiz. %	82.69%	58.95%	65.32%	74.87%	76.65%	60.27%	100.00%	-
Tax	-3,836	-2,704	-4,899	-3,720	-4,434	-3,444	-4,632	-11.82%
YoY %	-41.86%	44.81%	-31.69%	16.10%	-28.75%	25.65%	-	-
Horiz. %	82.82%	58.38%	105.76%	80.31%	95.73%	74.35%	100.00%	-
NP	18,668	13,340	12,878	16,656	16,428	12,960	22,584	-11.93%
YoY %	39.94%	3.59%	-22.68%	1.39%	26.76%	-42.61%	-	-
Horiz. %	82.66%	59.07%	57.02%	73.75%	72.74%	57.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,668	13,340	12,878	16,656	16,428	12,960	22,584	-11.93%
YoY %	39.94%	3.59%	-22.68%	1.39%	26.76%	-42.61%	-	-
Horiz. %	82.66%	59.07%	57.02%	73.75%	72.74%	57.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.05%	16.85%	27.56%	18.26%	21.25%	20.99%	17.02%	-
YoY %	1.19%	-38.86%	50.93%	-14.07%	1.24%	23.33%	-	-
Horiz. %	100.18%	99.00%	161.93%	107.29%	124.85%	123.33%	100.00%	-
Total Cost	163,214	147,740	171,009	184,001	184,604	180,928	142,871	9.28%
YoY %	10.47%	-13.61%	-7.06%	-0.33%	2.03%	26.64%	-	-
Horiz. %	114.24%	103.41%	119.69%	128.79%	129.21%	126.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	305,922	305,212	302,048	301,325	304,304	309,103	305,732	0.04%
YoY %	0.23%	1.05%	0.24%	-0.98%	-1.55%	1.10%	-	-
Horiz. %	100.06%	99.83%	98.80%	98.56%	99.53%	101.10%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	17,864	-	16,367	11,904	17,856	-	22,316	-13.79%
YoY %	0.00%	-	37.49%	-33.33%	0.00%	-	-	-
Horiz. %	80.05%	-	73.34%	53.34%	80.01%	-	100.00%	-
Div Payout %	95.69%	-	127.09%	71.47%	108.70%	-	98.81%	-
YoY %	0.00%	-	77.82%	-34.25%	0.00%	-	-	-
Horiz. %	96.84%	-	128.62%	72.33%	110.01%	-	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	305,922	305,212	302,048	301,325	304,304	309,103	305,732	0.04%
YoY %	0.23%	1.05%	0.24%	-0.98%	-1.55%	1.10%	-	-
Horiz. %	100.06%	99.83%	98.80%	98.56%	99.53%	101.10%	100.00%	-
NOSH	74,433	74,441	74,396	74,401	74,402	74,482	74,387	0.04%
YoY %	-0.01%	0.06%	-0.01%	-0.00%	-0.11%	0.13%	-	-
Horiz. %	100.06%	100.07%	100.01%	100.02%	100.02%	100.13%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	10.26%	8.28%	7.00%	8.30%	8.17%	6.68%	13.65%	-
YoY %	23.91%	18.29%	-15.66%	1.59%	22.31%	-51.06%	-	-
Horiz. %	75.16%	60.66%	51.28%	60.81%	59.85%	48.94%	100.00%	-
ROE	6.10%	4.37%	4.26%	5.53%	5.40%	4.19%	7.39%	-
YoY %	39.59%	2.58%	-22.97%	2.41%	28.88%	-43.30%	-	-
Horiz. %	82.54%	59.13%	57.65%	74.83%	73.07%	56.70%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	244.35	216.38	247.17	269.70	270.20	260.31	222.42	6.47%
YoY %	12.93%	-12.46%	-8.35%	-0.19%	3.80%	17.04%	-	-
Horiz. %	109.86%	97.28%	111.13%	121.26%	121.48%	117.04%	100.00%	-
EPS	25.08	17.92	17.31	22.39	22.08	17.40	30.36	-11.96%
YoY %	39.96%	3.52%	-22.69%	1.40%	26.90%	-42.69%	-	-
Horiz. %	82.61%	59.03%	57.02%	73.75%	72.73%	57.31%	100.00%	-
DPS	24.00	0.00	22.00	16.00	24.00	0.00	30.00	-13.83%
YoY %	0.00%	0.00%	37.50%	-33.33%	0.00%	0.00%	-	-
Horiz. %	80.00%	0.00%	73.33%	53.33%	80.00%	0.00%	100.00%	-
NAPS	4.11	4.10	4.06	4.05	4.09	4.15	4.11	0.00%
YoY %	0.24%	0.99%	0.25%	-0.98%	-1.45%	0.97%	-	-
Horiz. %	100.00%	99.76%	98.78%	98.54%	99.51%	100.97%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 74,400
RPS	244.49	216.53	247.19	269.73	270.24	260.63	222.41	6.51%
YoY %	12.91%	-12.40%	-8.36%	-0.19%	3.69%	17.18%	-	-
Horiz. %	109.93%	97.36%	111.14%	121.28%	121.51%	117.18%	100.00%	-
EPS	25.09	17.93	17.31	22.39	22.08	17.42	30.36	-11.94%
YoY %	39.93%	3.58%	-22.69%	1.40%	26.75%	-42.62%	-	-
Horiz. %	82.64%	59.06%	57.02%	73.75%	72.73%	57.38%	100.00%	-
DPS	24.01	0.00	22.00	16.00	24.00	0.00	30.00	-13.81%
YoY %	0.00%	0.00%	37.50%	-33.33%	0.00%	0.00%	-	-
Horiz. %	80.03%	0.00%	73.33%	53.33%	80.00%	0.00%	100.00%	-
NAPS	4.1123	4.1028	4.0603	4.0505	4.0906	4.1551	4.1098	0.04%
YoY %	0.23%	1.05%	0.24%	-0.98%	-1.55%	1.10%	-	-
Horiz. %	100.06%	99.83%	98.80%	98.56%	99.53%	101.10%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	2.88	2.92	2.57	2.96	3.88	4.12	4.30	-
P/RPS	1.18	1.35	1.04	1.10	1.44	1.58	1.93	-27.98%
YoY %	-12.59%	29.81%	-5.45%	-23.61%	-8.86%	-18.13%	-	-
Horiz. %	61.14%	69.95%	53.89%	56.99%	74.61%	81.87%	100.00%	-
P/EPS	11.48	16.29	14.85	13.22	17.57	23.68	14.16	-13.06%
YoY %	-29.53%	9.70%	12.33%	-24.76%	-25.80%	67.23%	-	-
Horiz. %	81.07%	115.04%	104.87%	93.36%	124.08%	167.23%	100.00%	-
EY	8.71	6.14	6.74	7.56	5.69	4.22	7.06	15.04%
YoY %	41.86%	-8.90%	-10.85%	32.86%	34.83%	-40.23%	-	-
Horiz. %	123.37%	86.97%	95.47%	107.08%	80.59%	59.77%	100.00%	-
DY	8.33	0.00	8.56	5.41	6.19	0.00	6.98	12.52%
YoY %	0.00%	0.00%	58.23%	-12.60%	0.00%	0.00%	-	-
Horiz. %	119.34%	0.00%	122.64%	77.51%	88.68%	0.00%	100.00%	-
P/NAPS	0.70	0.71	0.63	0.73	0.95	0.99	1.05	-23.70%
YoY %	-1.41%	12.70%	-13.70%	-23.16%	-4.04%	-5.71%	-	-
Horiz. %	66.67%	67.62%	60.00%	69.52%	90.48%	94.29%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	11/08/09	13/05/09	18/02/09	11/11/08	11/08/08	13/05/08	25/02/08	-
Price	3.10	2.90	3.10	2.72	3.70	4.20	4.26	-
P/RPS	1.27	1.34	1.25	1.01	1.37	1.61	1.92	-24.10%
YoY %	-5.22%	7.20%	23.76%	-26.28%	-14.91%	-16.15%	-	-
Horiz. %	66.15%	69.79%	65.10%	52.60%	71.35%	83.85%	100.00%	-
P/EPS	12.36	16.18	17.91	12.15	16.76	24.14	14.03	-8.10%
YoY %	-23.61%	-9.66%	47.41%	-27.51%	-30.57%	72.06%	-	-
Horiz. %	88.10%	115.32%	127.66%	86.60%	119.46%	172.06%	100.00%	-
EY	8.09	6.18	5.58	8.23	5.97	4.14	7.13	8.79%
YoY %	30.91%	10.75%	-32.20%	37.86%	44.20%	-41.94%	-	-
Horiz. %	113.46%	86.68%	78.26%	115.43%	83.73%	58.06%	100.00%	-
DY	7.74	0.00	7.10	5.88	6.49	0.00	7.04	6.52%
YoY %	0.00%	0.00%	20.75%	-9.40%	0.00%	0.00%	-	-
Horiz. %	109.94%	0.00%	100.85%	83.52%	92.19%	0.00%	100.00%	-
P/NAPS	0.75	0.71	0.76	0.67	0.90	1.01	1.04	-19.59%
YoY %	5.63%	-6.58%	13.43%	-25.56%	-10.89%	-2.88%	-	-
Horiz. %	72.12%	68.27%	73.08%	64.42%	86.54%	97.12%	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