[UAC] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock

[UAC] UAC BHD

Announcement Date

11-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 179.88%

YoY- 13.64%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Cumulative Result
Revenue	47,068	178,177	132,446	90,941	40,270	183,887	150,493	-53.95%
YoY %	-73.58%	34.53%	45.64%	125.83%	-78.10%	22.19%	-	-
Horiz. %	31.28%	118.40%	88.01%	60.43%	26.76%	122.19%	100.00%	-
PBT	6,693	22,721	15,328	11,252	4,011	17,777	15,282	-42.35%
YoY %	-70.54%	48.23%	36.22%	180.53%	-77.44%	16.33%	-	-
Horiz. %	43.80%	148.68%	100.30%	73.63%	26.25%	116.33%	100.00%	-
Tax	-1,591	-3,021	-2,292	-1,918	-676	-4,899	-2,790	-31.25%
YoY %	47.34%	-31.81%	-19.50%	-183.73%	86.20%	-75.59%	-	-
Horiz. %	57.03%	108.28%	82.15%	68.75%	24.23%	175.59%	100.00%	-
NP	5,102	19,700	13,036	9,334	3,335	12,878	12,492	-44.98%
YoY %	-74.10%	51.12%	39.66%	179.88%	-74.10%	3.09%	-	-
Horiz. %	40.84%	157.70%	104.35%	74.72%	26.70%	103.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,102	19,700	13,036	9,334	3,335	12,878	12,492	-44.98%
YoY %	-74.10%	51.12%	39.66%	179.88%	-74.10%	3.09%	-	-
Horiz. %	40.84%	157.70%	104.35%	74.72%	26.70%	103.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.77%	13.30%	14.95%	17.05%	16.85%	27.56%	18.26%	-
YoY %	78.72%	-11.04%	-12.32%	1.19%	-38.86%	50.93%	-	-
Horiz. %	130.18%	72.84%	81.87%	93.37%	92.28%	150.93%	100.00%	-
Total Cost	41,966	158,477	119,410	81,607	36,935	171,009	138,001	-54.81%
YoY %	-73.52%	32.72%	46.32%	120.95%	-78.40%	23.92%	-	-
Horiz. %	30.41%	114.84%	86.53%	59.14%	26.76%	123.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	308,648	305,766	302,834	305,922	305,212	302,048	301,325	1.61%
YoY %	0.94%	0.97%	-1.01%	0.23%	1.05%	0.24%	-	-
Horiz. %	102.43%	101.47%	100.50%	101.53%	101.29%	100.24%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	-	19,342	13,393	8,932	-	16,367	8,928	-
YoY %	-	44.42%	49.94%	0.00%	-	83.32%	-	-
Horiz. %	-	216.64%	150.01%	100.04%	-	183.32%	100.00%	-
Div Payout %	-	98.19%	102.74%	95.69%	-	127.09%	71.47%	-
YoY %	-	-4.43%	7.37%	0.00%	-	77.82%	-	-
Horiz. %	-	137.39%	143.75%	133.89%	-	177.82%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	308,648	305,766	302,834	305,922	305,212	302,048	301,325	1.61%
YoY %	0.94%	0.97%	-1.01%	0.23%	1.05%	0.24%	-	-
Horiz. %	102.43%	101.47%	100.50%	101.53%	101.29%	100.24%	100.00%	-
NOSH	74,373	74,395	74,406	74,433	74,441	74,396	74,401	-0.02%
YoY %	-0.03%	-0.01%	-0.04%	-0.01%	0.06%	-0.01%	-	-
Horiz. %	99.96%	99.99%	100.01%	100.04%	100.05%	99.99%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	10.84%	11.06%	9.84%	10.26%	8.28%	7.00%	8.30%	-
YoY %	-1.99%	12.40%	-4.09%	23.91%	18.29%	-15.66%	-	-
Horiz. %	130.60%	133.25%	118.55%	123.61%	99.76%	84.34%	100.00%	-
ROE	1.65%	6.44%	4.30%	3.05%	1.09%	4.26%	4.15%	-
YoY %	-74.38%	49.77%	40.98%	179.82%	-74.41%	2.65%	-	-
Horiz. %	39.76%	155.18%	103.61%	73.49%	26.27%	102.65%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	63.29	239.50	178.00	122.18	54.10	247.17	202.27	-53.94%
YoY %	-73.57%	34.55%	45.69%	125.84%	-78.11%	22.20%	-	-
Horiz. %	31.29%	118.41%	88.00%	60.40%	26.75%	122.20%	100.00%	-
EPS	6.86	26.48	17.52	12.54	4.48	17.31	16.79	-44.96%
YoY %	-74.09%	51.14%	39.71%	179.91%	-74.12%	3.10%	-	-
Horiz. %	40.86%	157.71%	104.35%	74.69%	26.68%	103.10%	100.00%	-
DPS	0.00	26.00	18.00	12.00	0.00	22.00	12.00	-
YoY %	0.00%	44.44%	50.00%	0.00%	0.00%	83.33%	-	-
Horiz. %	0.00%	216.67%	150.00%	100.00%	0.00%	183.33%	100.00%	-
NAPS	4.15	4.11	4.07	4.11	4.10	4.06	4.05	1.64%
YoY %	0.97%	0.98%	-0.97%	0.24%	0.99%	0.25%	-	-
Horiz. %	102.47%	101.48%	100.49%	101.48%	101.23%	100.25%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 74,429
RPS	63.27	239.51	178.04	122.25	54.13	247.19	202.30	-53.95%
YoY %	-73.58%	34.53%	45.64%	125.85%	-78.10%	22.19%	-	-
Horiz. %	31.28%	118.39%	88.01%	60.43%	26.76%	122.19%	100.00%	-
EPS	6.86	26.48	17.52	12.55	4.48	17.31	16.79	-44.96%
YoY %	-74.09%	51.14%	39.60%	180.13%	-74.12%	3.10%	-	-
Horiz. %	40.86%	157.71%	104.35%	74.75%	26.68%	103.10%	100.00%	-
DPS	0.00	26.00	18.00	12.01	0.00	22.00	12.00	-
YoY %	0.00%	44.44%	49.88%	0.00%	0.00%	83.33%	-	-
Horiz. %	0.00%	216.67%	150.00%	100.08%	0.00%	183.33%	100.00%	-
NAPS	4.149	4.1102	4.0708	4.1123	4.1028	4.0603	4.0505	1.61%
YoY %	0.94%	0.97%	-1.01%	0.23%	1.05%	0.24%	-	-
Horiz. %	102.43%	101.47%	100.50%	101.53%	101.29%	100.24%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	3.45	3.49	3.23	2.88	2.92	2.57	2.96	-
P/RPS	5.45	1.46	1.81	2.36	5.40	1.04	1.46	140.83%
YoY %	273.29%	-19.34%	-23.31%	-56.30%	419.23%	-28.77%	-	-
Horiz. %	373.29%	100.00%	123.97%	161.64%	369.86%	71.23%	100.00%	-
P/EPS	50.29	13.18	18.44	22.97	65.18	14.85	17.63	101.26%
YoY %	281.56%	-28.52%	-19.72%	-64.76%	338.92%	-15.77%	-	-
Horiz. %	285.25%	74.76%	104.59%	130.29%	369.71%	84.23%	100.00%	-
EY	1.99	7.59	5.42	4.35	1.53	6.74	5.67	-50.27%
YoY %	-73.78%	40.04%	24.60%	184.31%	-77.30%	18.87%	-	-
Horiz. %	35.10%	133.86%	95.59%	76.72%	26.98%	118.87%	100.00%	-
DY	0.00	7.45	5.57	4.17	0.00	8.56	4.05	-
YoY %	0.00%	33.75%	33.57%	0.00%	0.00%	111.36%	-	-
Horiz. %	0.00%	183.95%	137.53%	102.96%	0.00%	211.36%	100.00%	-
P/NAPS	0.83	0.85	0.79	0.70	0.71	0.63	0.73	8.94%
YoY %	-2.35%	7.59%	12.86%	-1.41%	12.70%	-13.70%	-	-
Horiz. %	113.70%	116.44%	108.22%	95.89%	97.26%	86.30%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	12/05/10	22/02/10	05/11/09	11/08/09	13/05/09	18/02/09	11/11/08	-
Price	3.52	3.25	3.16	3.10	2.90	3.10	2.72	-
P/RPS	5.56	1.36	1.78	2.54	5.36	1.25	1.34	158.43%
YoY %	308.82%	-23.60%	-29.92%	-52.61%	328.80%	-6.72%	-	-
Horiz. %	414.93%	101.49%	132.84%	189.55%	400.00%	93.28%	100.00%	-
P/EPS	51.31	12.27	18.04	24.72	64.73	17.91	16.20	115.82%
YoY %	318.17%	-31.98%	-27.02%	-61.81%	261.42%	10.56%	-	-
Horiz. %	316.73%	75.74%	111.36%	152.59%	399.57%	110.56%	100.00%	-
EY	1.95	8.15	5.54	4.05	1.54	5.58	6.17	-53.63%
YoY %	-76.07%	47.11%	36.79%	162.99%	-72.40%	-9.56%	-	-
Horiz. %	31.60%	132.09%	89.79%	65.64%	24.96%	90.44%	100.00%	-
DY	0.00	8.00	5.70	3.87	0.00	7.10	4.41	-
YoY %	0.00%	40.35%	47.29%	0.00%	0.00%	61.00%	-	-
Horiz. %	0.00%	181.41%	129.25%	87.76%	0.00%	161.00%	100.00%	-
P/NAPS	0.85	0.79	0.78	0.75	0.71	0.76	0.67	17.20%
YoY %	7.59%	1.28%	4.00%	5.63%	-6.58%	13.43%	-	-
Horiz. %	126.87%	117.91%	116.42%	111.94%	105.97%	113.43%	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