[UAC] QoQ Cumulative 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- 52.08%

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
Cumulative Result
Revenue	90,941	40,270	183,887	150,493	100,516	48,472	165,455	-32.92%
YoY %	125.83%	-78.10%	22.19%	49.72%	107.37%	-70.70%	-	-
Horiz. %	54.96%	24.34%	111.14%	90.96%	60.75%	29.30%	100.00%	-
PBT	11,252	4,011	17,777	15,282	10,431	4,101	27,216	-44.53%
YoY %	180.53%	-77.44%	16.33%	46.51%	154.35%	-84.93%	-	-
Horiz. %	41.34%	14.74%	65.32%	56.15%	38.33%	15.07%	100.00%	-
Tax	-1,918	-676	-4,899	-2,790	-2,217	-861	-4,632	-44.47%
YoY %	-183.73%	86.20%	-75.59%	-25.85%	-157.49%	81.41%	-	-
Horiz. %	41.41%	14.59%	105.76%	60.23%	47.86%	18.59%	100.00%	-
NP	9,334	3,335	12,878	12,492	8,214	3,240	22,584	-44.54%
YoY %	179.88%	-74.10%	3.09%	52.08%	153.52%	-85.65%	-	-
Horiz. %	41.33%	14.77%	57.02%	55.31%	36.37%	14.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,334	3,335	12,878	12,492	8,214	3,240	22,584	-44.54%
YoY %	179.88%	-74.10%	3.09%	52.08%	153.52%	-85.65%	-	-
Horiz. %	41.33%	14.77%	57.02%	55.31%	36.37%	14.35%	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	81,607	36,935	171,009	138,001	92,302	45,232	142,871	-31.18%
YoY %	120.95%	-78.40%	23.92%	49.51%	104.06%	-68.34%	-	-
Horiz. %	57.12%	25.85%	119.69%	96.59%	64.61%	31.66%	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	8,932	-	16,367	8,928	8,928	-	22,316	-45.71%
YoY %	0.00%	-	83.32%	0.00%	0.00%	-	-	-
Horiz. %	40.03%	-	73.34%	40.01%	40.01%	-	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	3.05%	1.09%	4.26%	4.15%	2.70%	1.05%	7.39%	-
YoY %	179.82%	-74.41%	2.65%	53.70%	157.14%	-85.79%	-	-
Horiz. %	41.27%	14.75%	57.65%	56.16%	36.54%	14.21%	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	122.18	54.10	247.17	202.27	135.10	65.08	222.42	-32.95%
YoY %	125.84%	-78.11%	22.20%	49.72%	107.59%	-70.74%	-	-
Horiz. %	54.93%	24.32%	111.13%	90.94%	60.74%	29.26%	100.00%	-
EPS	12.54	4.48	17.31	16.79	11.04	4.35	30.36	-44.56%
YoY %	179.91%	-74.12%	3.10%	52.08%	153.79%	-85.67%	-	-
Horiz. %	41.30%	14.76%	57.02%	55.30%	36.36%	14.33%	100.00%	-
DPS	12.00	0.00	22.00	12.00	12.00	0.00	30.00	-45.74%
YoY %	0.00%	0.00%	83.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	40.00%	0.00%	73.33%	40.00%	40.00%	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	122.25	54.13	247.19	202.30	135.12	65.16	222.41	-32.92%
YoY %	125.85%	-78.10%	22.19%	49.72%	107.37%	-70.70%	-	-
Horiz. %	54.97%	24.34%	111.14%	90.96%	60.75%	29.30%	100.00%	-
EPS	12.55	4.48	17.31	16.79	11.04	4.36	30.36	-44.53%
YoY %	180.13%	-74.12%	3.10%	52.08%	153.21%	-85.64%	-	-
Horiz. %	41.34%	14.76%	57.02%	55.30%	36.36%	14.36%	100.00%	-
DPS	12.01	0.00	22.00	12.00	12.00	0.00	30.00	-45.71%
YoY %	0.00%	0.00%	83.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	40.03%	0.00%	73.33%	40.00%	40.00%	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	2.36	5.40	1.04	1.46	2.87	6.33	1.93	14.36%
YoY %	-56.30%	419.23%	-28.77%	-49.13%	-54.66%	227.98%	-	-
Horiz. %	122.28%	279.79%	53.89%	75.65%	148.70%	327.98%	100.00%	-
P/EPS	22.97	65.18	14.85	17.63	35.14	94.71	14.16	38.09%
YoY %	-64.76%	338.92%	-15.77%	-49.83%	-62.90%	568.86%	-	-
Horiz. %	162.22%	460.31%	104.87%	124.51%	248.16%	668.86%	100.00%	-
EY	4.35	1.53	6.74	5.67	2.85	1.06	7.06	-27.61%
YoY %	184.31%	-77.30%	18.87%	98.95%	168.87%	-84.99%	-	-
Horiz. %	61.61%	21.67%	95.47%	80.31%	40.37%	15.01%	100.00%	-
DY	4.17	0.00	8.56	4.05	3.09	0.00	6.98	-29.08%
YoY %	0.00%	0.00%	111.36%	31.07%	0.00%	0.00%	-	-
Horiz. %	59.74%	0.00%	122.64%	58.02%	44.27%	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	2.54	5.36	1.25	1.34	2.74	6.45	1.92	20.53%
YoY %	-52.61%	328.80%	-6.72%	-51.09%	-57.52%	235.94%	-	-
Horiz. %	132.29%	279.17%	65.10%	69.79%	142.71%	335.94%	100.00%	-
P/EPS	24.72	64.73	17.91	16.20	33.51	96.55	14.03	45.92%
YoY %	-61.81%	261.42%	10.56%	-51.66%	-65.29%	588.17%	-	-
Horiz. %	176.19%	461.37%	127.66%	115.47%	238.85%	688.17%	100.00%	-
EY	4.05	1.54	5.58	6.17	2.98	1.04	7.13	-31.43%
YoY %	162.99%	-72.40%	-9.56%	107.05%	186.54%	-85.41%	-	-
Horiz. %	56.80%	21.60%	78.26%	86.54%	41.80%	14.59%	100.00%	-
DY	3.87	0.00	7.10	4.41	3.24	0.00	7.04	-32.91%
YoY %	0.00%	0.00%	61.00%	36.11%	0.00%	0.00%	-	-
Horiz. %	54.97%	0.00%	100.85%	62.64%	46.02%	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