[UAC] QoQ Cumulative 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- 39.66%
YoY- 4.35%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 100,843 47,068 178,177 132,446 90,941 40,270 183,887 -33.07%
PBT 10,240 6,693 22,721 15,328 11,252 4,011 17,777 -30.83%
Tax -2,411 -1,591 -3,021 -2,292 -1,918 -676 -4,899 -37.74%
NP 7,829 5,102 19,700 13,036 9,334 3,335 12,878 -28.30%
-
NP to SH 7,829 5,102 19,700 13,036 9,334 3,335 12,878 -28.30%
-
Tax Rate 23.54% 23.77% 13.30% 14.95% 17.05% 16.85% 27.56% -
Total Cost 93,014 41,966 158,477 119,410 81,607 36,935 171,009 -33.44%
-
Net Worth 311,076 308,648 305,766 302,834 305,922 305,212 302,048 1.98%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 8,930 - 19,342 13,393 8,932 - 16,367 -33.30%
Div Payout % 114.07% - 98.19% 102.74% 95.69% - 127.09% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 311,076 308,648 305,766 302,834 305,922 305,212 302,048 1.98%
NOSH 74,420 74,373 74,395 74,406 74,433 74,441 74,396 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.76% 10.84% 11.06% 9.84% 10.26% 8.28% 7.00% -
ROE 2.52% 1.65% 6.44% 4.30% 3.05% 1.09% 4.26% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 135.50 63.29 239.50 178.00 122.18 54.10 247.17 -33.09%
EPS 10.52 6.86 26.48 17.52 12.54 4.48 17.31 -28.31%
DPS 12.00 0.00 26.00 18.00 12.00 0.00 22.00 -33.31%
NAPS 4.18 4.15 4.11 4.07 4.11 4.10 4.06 1.96%
Adjusted Per Share Value based on latest NOSH - 74,337
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 135.56 63.27 239.51 178.04 122.25 54.13 247.19 -33.07%
EPS 10.52 6.86 26.48 17.52 12.55 4.48 17.31 -28.31%
DPS 12.00 0.00 26.00 18.00 12.01 0.00 22.00 -33.31%
NAPS 4.1816 4.149 4.1102 4.0708 4.1123 4.1028 4.0603 1.98%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
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 2.65 5.45 1.46 1.81 2.36 5.40 1.04 86.87%
P/EPS 34.13 50.29 13.18 18.44 22.97 65.18 14.85 74.42%
EY 2.93 1.99 7.59 5.42 4.35 1.53 6.74 -42.70%
DY 3.34 0.00 7.45 5.57 4.17 0.00 8.56 -46.69%
P/NAPS 0.86 0.83 0.85 0.79 0.70 0.71 0.63 23.12%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
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 2.77 5.56 1.36 1.78 2.54 5.36 1.25 70.22%
P/EPS 35.74 51.31 12.27 18.04 24.72 64.73 17.91 58.70%
EY 2.80 1.95 8.15 5.54 4.05 1.54 5.58 -36.93%
DY 3.19 0.00 8.00 5.70 3.87 0.00 7.10 -41.42%
P/NAPS 0.90 0.85 0.79 0.78 0.75 0.71 0.76 11.96%

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