[UAC] QoQ Annualized 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- -6.89%

YoY- 4.35%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Annualized Quarter Result
Revenue	201,686	188,272	178,177	176,594	181,882	161,080	183,887	6.37%
YoY %	7.12%	5.67%	0.90%	-2.91%	12.91%	-12.40%	-	-
Horiz. %	109.68%	102.38%	96.89%	96.03%	98.91%	87.60%	100.00%	-
PBT	20,480	26,772	22,721	20,437	22,504	16,044	17,777	9.92%
YoY %	-23.50%	17.83%	11.18%	-9.19%	40.26%	-9.75%	-	-
Horiz. %	115.21%	150.60%	127.81%	114.96%	126.59%	90.25%	100.00%	-
Tax	-4,822	-6,364	-3,021	-3,056	-3,836	-2,704	-4,899	-1.05%
YoY %	24.23%	-110.66%	1.15%	20.33%	-41.86%	44.81%	-	-
Horiz. %	98.43%	129.90%	61.67%	62.38%	78.30%	55.19%	100.00%	-
NP	15,658	20,408	19,700	17,381	18,668	13,340	12,878	13.95%
YoY %	-23.28%	3.59%	13.34%	-6.89%	39.94%	3.59%	-	-
Horiz. %	121.59%	158.47%	152.97%	134.97%	144.96%	103.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,658	20,408	19,700	17,381	18,668	13,340	12,878	13.95%
YoY %	-23.28%	3.59%	13.34%	-6.89%	39.94%	3.59%	-	-
Horiz. %	121.59%	158.47%	152.97%	134.97%	144.96%	103.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.54%	23.77%	13.30%	14.95%	17.05%	16.85%	27.56%	-
YoY %	-0.97%	78.72%	-11.04%	-12.32%	1.19%	-38.86%	-	-
Horiz. %	85.41%	86.25%	48.26%	54.25%	61.87%	61.14%	100.00%	-
Total Cost	186,028	167,864	158,477	159,213	163,214	147,740	171,009	5.78%
YoY %	10.82%	5.92%	-0.46%	-2.45%	10.47%	-13.61%	-	-
Horiz. %	108.78%	98.16%	92.67%	93.10%	95.44%	86.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	311,076	308,648	305,766	302,834	305,922	305,212	302,048	1.98%
YoY %	0.79%	0.94%	0.97%	-1.01%	0.23%	1.05%	-	-
Horiz. %	102.99%	102.19%	101.23%	100.26%	101.28%	101.05%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	17,860	-	19,342	17,857	17,864	-	16,367	6.00%
YoY %	0.00%	-	8.32%	-0.04%	0.00%	-	-	-
Horiz. %	109.12%	-	118.18%	109.10%	109.15%	-	100.00%	-
Div Payout %	114.07%	-	98.19%	102.74%	95.69%	-	127.09%	-
YoY %	0.00%	-	-4.43%	7.37%	0.00%	-	-	-
Horiz. %	89.76%	-	77.26%	80.84%	75.29%	-	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	311,076	308,648	305,766	302,834	305,922	305,212	302,048	1.98%
YoY %	0.79%	0.94%	0.97%	-1.01%	0.23%	1.05%	-	-
Horiz. %	102.99%	102.19%	101.23%	100.26%	101.28%	101.05%	100.00%	-
NOSH	74,420	74,373	74,395	74,406	74,433	74,441	74,396	0.02%
YoY %	0.06%	-0.03%	-0.01%	-0.04%	-0.01%	0.06%	-	-
Horiz. %	100.03%	99.97%	100.00%	100.01%	100.05%	100.06%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	7.76%	10.84%	11.06%	9.84%	10.26%	8.28%	7.00%	-
YoY %	-28.41%	-1.99%	12.40%	-4.09%	23.91%	18.29%	-	-
Horiz. %	110.86%	154.86%	158.00%	140.57%	146.57%	118.29%	100.00%	-
ROE	5.03%	6.61%	6.44%	5.74%	6.10%	4.37%	4.26%	-
YoY %	-23.90%	2.64%	12.20%	-5.90%	39.59%	2.58%	-	-
Horiz. %	118.08%	155.16%	151.17%	134.74%	143.19%	102.58%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	271.01	253.15	239.50	237.34	244.35	216.38	247.17	6.34%
YoY %	7.06%	5.70%	0.91%	-2.87%	12.93%	-12.46%	-	-
Horiz. %	109.65%	102.42%	96.90%	96.02%	98.86%	87.54%	100.00%	-
EPS	21.04	27.44	26.48	23.36	25.08	17.92	17.31	13.93%
YoY %	-23.32%	3.63%	13.36%	-6.86%	39.96%	3.52%	-	-
Horiz. %	121.55%	158.52%	152.98%	134.95%	144.89%	103.52%	100.00%	-
DPS	24.00	0.00	26.00	24.00	24.00	0.00	22.00	5.98%
YoY %	0.00%	0.00%	8.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	109.09%	0.00%	118.18%	109.09%	109.09%	0.00%	100.00%	-
NAPS	4.18	4.15	4.11	4.07	4.11	4.10	4.06	1.96%
YoY %	0.72%	0.97%	0.98%	-0.97%	0.24%	0.99%	-	-
Horiz. %	102.96%	102.22%	101.23%	100.25%	101.23%	100.99%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 74,337
RPS	271.11	253.08	239.51	237.39	244.49	216.53	247.19	6.36%
YoY %	7.12%	5.67%	0.89%	-2.90%	12.91%	-12.40%	-	-
Horiz. %	109.68%	102.38%	96.89%	96.04%	98.91%	87.60%	100.00%	-
EPS	21.05	27.43	26.48	23.36	25.09	17.93	17.31	13.97%
YoY %	-23.26%	3.59%	13.36%	-6.90%	39.93%	3.58%	-	-
Horiz. %	121.61%	158.46%	152.98%	134.95%	144.95%	103.58%	100.00%	-
DPS	24.01	0.00	26.00	24.00	24.01	0.00	22.00	6.01%
YoY %	0.00%	0.00%	8.33%	-0.04%	0.00%	0.00%	-	-
Horiz. %	109.14%	0.00%	118.18%	109.09%	109.14%	0.00%	100.00%	-
NAPS	4.1816	4.149	4.1102	4.0708	4.1123	4.1028	4.0603	1.98%
YoY %	0.79%	0.94%	0.97%	-1.01%	0.23%	1.05%	-	-
Horiz. %	102.99%	102.18%	101.23%	100.26%	101.28%	101.05%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	3.59	3.45	3.49	3.23	2.88	2.92	2.57	-
P/RPS	1.32	1.36	1.46	1.36	1.18	1.35	1.04	17.27%
YoY %	-2.94%	-6.85%	7.35%	15.25%	-12.59%	29.81%	-	-
Horiz. %	126.92%	130.77%	140.38%	130.77%	113.46%	129.81%	100.00%	-
P/EPS	17.06	12.57	13.18	13.83	11.48	16.29	14.85	9.71%
YoY %	35.72%	-4.63%	-4.70%	20.47%	-29.53%	9.70%	-	-
Horiz. %	114.88%	84.65%	88.75%	93.13%	77.31%	109.70%	100.00%	-
EY	5.86	7.95	7.59	7.23	8.71	6.14	6.74	-8.92%
YoY %	-26.29%	4.74%	4.98%	-16.99%	41.86%	-8.90%	-	-
Horiz. %	86.94%	117.95%	112.61%	107.27%	129.23%	91.10%	100.00%	-
DY	6.69	0.00	7.45	7.43	8.33	0.00	8.56	-15.19%
YoY %	0.00%	0.00%	0.27%	-10.80%	0.00%	0.00%	-	-
Horiz. %	78.15%	0.00%	87.03%	86.80%	97.31%	0.00%	100.00%	-
P/NAPS	0.86	0.83	0.85	0.79	0.70	0.71	0.63	23.12%
YoY %	3.61%	-2.35%	7.59%	12.86%	-1.41%	12.70%	-	-
Horiz. %	136.51%	131.75%	134.92%	125.40%	111.11%	112.70%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	18/08/10	12/05/10	22/02/10	05/11/09	11/08/09	13/05/09	18/02/09	-
Price	3.76	3.52	3.25	3.16	3.10	2.90	3.10	-
P/RPS	1.39	1.39	1.36	1.33	1.27	1.34	1.25	7.35%
YoY %	0.00%	2.21%	2.26%	4.72%	-5.22%	7.20%	-	-
Horiz. %	111.20%	111.20%	108.80%	106.40%	101.60%	107.20%	100.00%	-
P/EPS	17.87	12.83	12.27	13.53	12.36	16.18	17.91	-0.14%
YoY %	39.28%	4.56%	-9.31%	9.47%	-23.61%	-9.66%	-	-
Horiz. %	99.78%	71.64%	68.51%	75.54%	69.01%	90.34%	100.00%	-
EY	5.60	7.80	8.15	7.39	8.09	6.18	5.58	0.23%
YoY %	-28.21%	-4.29%	10.28%	-8.65%	30.91%	10.75%	-	-
Horiz. %	100.36%	139.78%	146.06%	132.44%	144.98%	110.75%	100.00%	-
DY	6.38	0.00	8.00	7.59	7.74	0.00	7.10	-6.89%
YoY %	0.00%	0.00%	5.40%	-1.94%	0.00%	0.00%	-	-
Horiz. %	89.86%	0.00%	112.68%	106.90%	109.01%	0.00%	100.00%	-
P/NAPS	0.90	0.85	0.79	0.78	0.75	0.71	0.76	11.96%
YoY %	5.88%	7.59%	1.28%	4.00%	5.63%	-6.58%	-	-
Horiz. %	118.42%	111.84%	103.95%	102.63%	98.68%	93.42%	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