[UAC] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock

[UAC] UAC BHD

Announcement Date

22-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 80.01%

YoY- 1626.42%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Quarter Result
Revenue	47,823	53,775	47,068	45,731	41,505	50,671	40,270	12.13%
YoY %	-11.07%	14.25%	2.92%	10.18%	-18.09%	25.83%	-	-
Horiz. %	118.76%	133.54%	116.88%	113.56%	103.07%	125.83%	100.00%	-
PBT	3,310	3,547	6,693	7,393	4,076	7,241	4,011	-12.00%
YoY %	-6.68%	-47.00%	-9.47%	81.38%	-43.71%	80.53%	-	-
Horiz. %	82.52%	88.43%	166.87%	184.32%	101.62%	180.53%	100.00%	-
Tax	-832	-820	-1,591	-729	-374	-1,242	-676	14.83%
YoY %	-1.46%	48.46%	-118.24%	-94.92%	69.89%	-83.73%	-	-
Horiz. %	123.08%	121.30%	235.36%	107.84%	55.33%	183.73%	100.00%	-
NP	2,478	2,727	5,102	6,664	3,702	5,999	3,335	-17.94%
YoY %	-9.13%	-46.55%	-23.44%	80.01%	-38.29%	79.88%	-	-
Horiz. %	74.30%	81.77%	152.98%	199.82%	111.00%	179.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,478	2,727	5,102	6,664	3,702	5,999	3,335	-17.94%
YoY %	-9.13%	-46.55%	-23.44%	80.01%	-38.29%	79.88%	-	-
Horiz. %	74.30%	81.77%	152.98%	199.82%	111.00%	179.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.14%	23.12%	23.77%	9.86%	9.18%	17.15%	16.85%	-
YoY %	8.74%	-2.73%	141.08%	7.41%	-46.47%	1.78%	-	-
Horiz. %	149.20%	137.21%	141.07%	58.52%	54.48%	101.78%	100.00%	-
Total Cost	45,345	51,048	41,966	39,067	37,803	44,672	36,935	14.64%
YoY %	-11.17%	21.64%	7.42%	3.34%	-15.38%	20.95%	-	-
Horiz. %	122.77%	138.21%	113.62%	105.77%	102.35%	120.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	308,819	311,444	308,648	305,681	302,553	305,904	305,212	0.78%
YoY %	-0.84%	0.91%	0.97%	1.03%	-1.10%	0.23%	-	-
Horiz. %	101.18%	102.04%	101.13%	100.15%	99.13%	100.23%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	2,976	8,940	-	5,949	4,460	8,931	-	-
YoY %	-66.71%	0.00%	-	33.39%	-50.06%	0.00%	-	-
Horiz. %	33.32%	100.10%	-	66.61%	49.94%	100.00%	-	-
Div Payout %	120.12%	327.87%	-	89.29%	120.48%	148.88%	-	-
YoY %	-63.36%	0.00%	-	-25.89%	-19.08%	0.00%	-	-
Horiz. %	80.68%	220.22%	-	59.97%	80.92%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	308,819	311,444	308,648	305,681	302,553	305,904	305,212	0.78%
YoY %	-0.84%	0.91%	0.97%	1.03%	-1.10%	0.23%	-	-
Horiz. %	101.18%	102.04%	101.13%	100.15%	99.13%	100.23%	100.00%	-
NOSH	74,414	74,508	74,373	74,374	74,337	74,429	74,441	-0.02%
YoY %	-0.13%	0.18%	-0.00%	0.05%	-0.12%	-0.02%	-	-
Horiz. %	99.96%	100.09%	99.91%	99.91%	99.86%	99.98%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	5.18%	5.07%	10.84%	14.57%	8.92%	11.84%	8.28%	-
YoY %	2.17%	-53.23%	-25.60%	63.34%	-24.66%	43.00%	-	-
Horiz. %	62.56%	61.23%	130.92%	175.97%	107.73%	143.00%	100.00%	-
ROE	0.80%	0.88%	1.65%	2.18%	1.22%	1.96%	1.09%	-
YoY %	-9.09%	-46.67%	-24.31%	78.69%	-37.76%	79.82%	-	-
Horiz. %	73.39%	80.73%	151.38%	200.00%	111.93%	179.82%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	64.27	72.17	63.29	61.49	55.83	68.08	54.10	12.15%
YoY %	-10.95%	14.03%	2.93%	10.14%	-17.99%	25.84%	-	-
Horiz. %	118.80%	133.40%	116.99%	113.66%	103.20%	125.84%	100.00%	-
EPS	3.33	3.66	6.86	8.96	4.98	8.06	4.48	-17.92%
YoY %	-9.02%	-46.65%	-23.44%	79.92%	-38.21%	79.91%	-	-
Horiz. %	74.33%	81.70%	153.12%	200.00%	111.16%	179.91%	100.00%	-
DPS	4.00	12.00	0.00	8.00	6.00	12.00	0.00	-
YoY %	-66.67%	0.00%	0.00%	33.33%	-50.00%	0.00%	-	-
Horiz. %	33.33%	100.00%	0.00%	66.67%	50.00%	100.00%	-	-
NAPS	4.15	4.18	4.15	4.11	4.07	4.11	4.10	0.81%
YoY %	-0.72%	0.72%	0.97%	0.98%	-0.97%	0.24%	-	-
Horiz. %	101.22%	101.95%	101.22%	100.24%	99.27%	100.24%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 74,374
RPS	64.29	72.29	63.27	61.47	55.79	68.11	54.13	12.13%
YoY %	-11.07%	14.26%	2.93%	10.18%	-18.09%	25.83%	-	-
Horiz. %	118.77%	133.55%	116.89%	113.56%	103.07%	125.83%	100.00%	-
EPS	3.33	3.67	6.86	8.96	4.98	8.06	4.48	-17.92%
YoY %	-9.26%	-46.50%	-23.44%	79.92%	-38.21%	79.91%	-	-
Horiz. %	74.33%	81.92%	153.12%	200.00%	111.16%	179.91%	100.00%	-
DPS	4.00	12.02	0.00	8.00	6.00	12.01	0.00	-
YoY %	-66.72%	0.00%	0.00%	33.33%	-50.04%	0.00%	-	-
Horiz. %	33.31%	100.08%	0.00%	66.61%	49.96%	100.00%	-	-
NAPS	4.1513	4.1866	4.149	4.1091	4.067	4.1121	4.1028	0.78%
YoY %	-0.84%	0.91%	0.97%	1.04%	-1.10%	0.23%	-	-
Horiz. %	101.18%	102.04%	101.13%	100.15%	99.13%	100.23%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	3.60	3.59	3.45	3.49	3.23	2.88	2.92	-
P/RPS	5.60	4.97	5.45	5.68	5.79	4.23	5.40	2.45%
YoY %	12.68%	-8.81%	-4.05%	-1.90%	36.88%	-21.67%	-	-
Horiz. %	103.70%	92.04%	100.93%	105.19%	107.22%	78.33%	100.00%	-
P/EPS	108.11	98.09	50.29	38.95	64.86	35.73	65.18	40.07%
YoY %	10.22%	95.05%	29.11%	-39.95%	81.53%	-45.18%	-	-
Horiz. %	165.86%	150.49%	77.16%	59.76%	99.51%	54.82%	100.00%	-
EY	0.93	1.02	1.99	2.57	1.54	2.80	1.53	-28.22%
YoY %	-8.82%	-48.74%	-22.57%	66.88%	-45.00%	83.01%	-	-
Horiz. %	60.78%	66.67%	130.07%	167.97%	100.65%	183.01%	100.00%	-
DY	1.11	3.34	0.00	2.29	1.86	4.17	0.00	-
YoY %	-66.77%	0.00%	0.00%	23.12%	-55.40%	0.00%	-	-
Horiz. %	26.62%	80.10%	0.00%	54.92%	44.60%	100.00%	-	-
P/NAPS	0.87	0.86	0.83	0.85	0.79	0.70	0.71	14.49%
YoY %	1.16%	3.61%	-2.35%	7.59%	12.86%	-1.41%	-	-
Horiz. %	122.54%	121.13%	116.90%	119.72%	111.27%	98.59%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	08/11/10	18/08/10	12/05/10	22/02/10	05/11/09	11/08/09	13/05/09	-
Price	3.55	3.76	3.52	3.25	3.16	3.10	2.90	-
P/RPS	5.52	5.21	5.56	5.29	5.66	4.55	5.36	1.97%
YoY %	5.95%	-6.29%	5.10%	-6.54%	24.40%	-15.11%	-	-
Horiz. %	102.99%	97.20%	103.73%	98.69%	105.60%	84.89%	100.00%	-
P/EPS	106.61	102.73	51.31	36.27	63.45	38.46	64.73	39.42%
YoY %	3.78%	100.21%	41.47%	-42.84%	64.98%	-40.58%	-	-
Horiz. %	164.70%	158.71%	79.27%	56.03%	98.02%	59.42%	100.00%	-
EY	0.94	0.97	1.95	2.76	1.58	2.60	1.54	-28.02%
YoY %	-3.09%	-50.26%	-29.35%	74.68%	-39.23%	68.83%	-	-
Horiz. %	61.04%	62.99%	126.62%	179.22%	102.60%	168.83%	100.00%	-
DY	1.13	3.19	0.00	2.46	1.90	3.87	0.00	-
YoY %	-64.58%	0.00%	0.00%	29.47%	-50.90%	0.00%	-	-
Horiz. %	29.20%	82.43%	0.00%	63.57%	49.10%	100.00%	-	-
P/NAPS	0.86	0.90	0.85	0.79	0.78	0.75	0.71	13.61%
YoY %	-4.44%	5.88%	7.59%	1.28%	4.00%	5.63%	-	-
Horiz. %	121.13%	126.76%	119.72%	111.27%	109.86%	105.63%	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