[UAC] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[UAC] UAC BHD
Announcement Date
13-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -50.42%
YoY- -54.87%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 33,394 49,977 52,044 48,472 37,057 39,943 42,056 -14.19%
PBT 2,495 4,851 6,330 4,101 6,829 4,898 5,786 -42.77%
Tax -2,109 -573 -1,356 -861 -294 -292 -1,523 24.11%
NP 386 4,278 4,974 3,240 6,535 4,606 4,263 -79.68%
-
NP to SH 386 4,278 4,974 3,240 6,535 4,606 4,263 -79.68%
-
Tax Rate 84.53% 11.81% 21.42% 20.99% 4.31% 5.96% 26.32% -
Total Cost 33,008 45,699 47,070 45,232 30,522 35,337 37,793 -8.59%
-
Net Worth 301,376 301,320 304,545 309,103 305,909 299,129 300,567 0.17%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 7,423 - 8,935 - 13,397 - 8,927 -11.52%
Div Payout % 1,923.08% - 179.64% - 205.01% - 209.42% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 301,376 301,320 304,545 309,103 305,909 299,129 300,567 0.17%
NOSH 74,230 74,400 74,461 74,482 74,430 74,410 74,397 -0.14%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.16% 8.56% 9.56% 6.68% 17.63% 11.53% 10.14% -
ROE 0.13% 1.42% 1.63% 1.05% 2.14% 1.54% 1.42% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 44.99 67.17 69.89 65.08 49.79 53.68 56.53 -14.06%
EPS 0.52 5.75 6.68 4.35 8.78 6.19 5.73 -79.65%
DPS 10.00 0.00 12.00 0.00 18.00 0.00 12.00 -11.39%
NAPS 4.06 4.05 4.09 4.15 4.11 4.02 4.04 0.32%
Adjusted Per Share Value based on latest NOSH - 74,482
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 44.89 67.18 69.96 65.16 49.81 53.69 56.53 -14.18%
EPS 0.52 5.75 6.69 4.36 8.78 6.19 5.73 -79.65%
DPS 9.98 0.00 12.01 0.00 18.01 0.00 12.00 -11.51%
NAPS 4.0512 4.0505 4.0938 4.1551 4.1122 4.021 4.0403 0.17%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.57 2.96 3.88 4.12 4.30 4.60 4.74 -
P/RPS 5.71 4.41 5.55 6.33 8.64 8.57 8.39 -22.53%
P/EPS 494.23 51.48 58.08 94.71 48.97 74.31 82.72 227.48%
EY 0.20 1.94 1.72 1.06 2.04 1.35 1.21 -69.71%
DY 3.89 0.00 3.09 0.00 4.19 0.00 2.53 33.04%
P/NAPS 0.63 0.73 0.95 0.99 1.05 1.14 1.17 -33.68%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 18/02/09 11/11/08 11/08/08 13/05/08 25/02/08 02/11/07 20/08/07 -
Price 3.10 2.72 3.70 4.20 4.26 4.50 4.50 -
P/RPS 6.89 4.05 5.29 6.45 8.56 8.38 7.96 -9.13%
P/EPS 596.15 47.30 55.39 96.55 48.52 72.70 78.53 283.89%
EY 0.17 2.11 1.81 1.04 2.06 1.38 1.27 -73.67%
DY 3.23 0.00 3.24 0.00 4.23 0.00 2.67 13.46%
P/NAPS 0.76 0.67 0.90 1.01 1.04 1.12 1.11 -22.22%

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