[UAC] QoQ TTM 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- 7.9%

YoY- -27.68%

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
TTM Result
Revenue	184,975	178,177	165,840	174,312	175,685	183,887	187,550	-0.91%
YoY %	3.82%	7.44%	-4.86%	-0.78%	-4.46%	-1.95%	-	-
Horiz. %	98.63%	95.00%	88.42%	92.94%	93.67%	98.05%	100.00%	-
PBT	25,403	22,721	17,823	18,598	17,687	17,777	22,111	9.70%
YoY %	11.80%	27.48%	-4.17%	5.15%	-0.51%	-19.60%	-	-
Horiz. %	114.89%	102.76%	80.61%	84.11%	79.99%	80.40%	100.00%	-
Tax	-3,936	-3,021	-4,401	-4,600	-4,714	-4,899	-3,084	17.67%
YoY %	-30.29%	31.36%	4.33%	2.42%	3.78%	-58.85%	-	-
Horiz. %	127.63%	97.96%	142.70%	149.16%	152.85%	158.85%	100.00%	-
NP	21,467	19,700	13,422	13,998	12,973	12,878	19,027	8.38%
YoY %	8.97%	46.77%	-4.11%	7.90%	0.74%	-32.32%	-	-
Horiz. %	112.82%	103.54%	70.54%	73.57%	68.18%	67.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,467	19,700	13,422	13,998	12,973	12,878	19,027	8.38%
YoY %	8.97%	46.77%	-4.11%	7.90%	0.74%	-32.32%	-	-
Horiz. %	112.82%	103.54%	70.54%	73.57%	68.18%	67.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.49%	13.30%	24.69%	24.73%	26.65%	27.56%	13.95%	-
YoY %	16.47%	-46.13%	-0.16%	-7.20%	-3.30%	97.56%	-	-
Horiz. %	111.04%	95.34%	176.99%	177.28%	191.04%	197.56%	100.00%	-
Total Cost	163,508	158,477	152,418	160,314	162,712	171,009	168,523	-1.99%
YoY %	3.17%	3.98%	-4.93%	-1.47%	-4.85%	1.48%	-	-
Horiz. %	97.02%	94.04%	90.44%	95.13%	96.55%	101.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	308,648	305,681	302,553	305,904	305,212	301,376	301,320	1.61%
YoY %	0.97%	1.03%	-1.10%	0.23%	1.27%	0.02%	-	-
Horiz. %	102.43%	101.45%	100.41%	101.52%	101.29%	100.02%	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	19,341	19,341	20,814	16,354	16,358	16,358	22,332	-9.14%
YoY %	0.00%	-7.08%	27.27%	-0.02%	0.00%	-26.75%	-	-
Horiz. %	86.61%	86.61%	93.20%	73.23%	73.25%	73.25%	100.00%	-
Div Payout %	90.10%	98.18%	155.08%	116.84%	126.10%	127.03%	117.37%	-
YoY %	-8.23%	-36.69%	32.73%	-7.34%	-0.73%	8.23%	-	-
Horiz. %	76.77%	83.65%	132.13%	99.55%	107.44%	108.23%	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	305,681	302,553	305,904	305,212	301,376	301,320	1.61%
YoY %	0.97%	1.03%	-1.10%	0.23%	1.27%	0.02%	-	-
Horiz. %	102.43%	101.45%	100.41%	101.52%	101.29%	100.02%	100.00%	-
NOSH	74,373	74,374	74,337	74,429	74,441	74,230	74,400	-0.02%
YoY %	-0.00%	0.05%	-0.12%	-0.02%	0.28%	-0.23%	-	-
Horiz. %	99.96%	99.97%	99.92%	100.04%	100.06%	99.77%	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	11.61%	11.06%	8.09%	8.03%	7.38%	7.00%	10.15%	-
YoY %	4.97%	36.71%	0.75%	8.81%	5.43%	-31.03%	-	-
Horiz. %	114.38%	108.97%	79.70%	79.11%	72.71%	68.97%	100.00%	-
ROE	6.96%	6.44%	4.44%	4.58%	4.25%	4.27%	6.31%	-
YoY %	8.07%	45.05%	-3.06%	7.76%	-0.47%	-32.33%	-	-
Horiz. %	110.30%	102.06%	70.36%	72.58%	67.35%	67.67%	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	248.71	239.57	223.09	234.20	236.00	247.72	252.08	-0.89%
YoY %	3.82%	7.39%	-4.74%	-0.76%	-4.73%	-1.73%	-	-
Horiz. %	98.66%	95.04%	88.50%	92.91%	93.62%	98.27%	100.00%	-
EPS	28.86	26.49	18.06	18.81	17.43	17.35	25.57	8.41%
YoY %	8.95%	46.68%	-3.99%	7.92%	0.46%	-32.15%	-	-
Horiz. %	112.87%	103.60%	70.63%	73.56%	68.17%	67.85%	100.00%	-
DPS	26.00	26.00	28.00	22.00	22.00	22.00	30.00	-9.10%
YoY %	0.00%	-7.14%	27.27%	0.00%	0.00%	-26.67%	-	-
Horiz. %	86.67%	86.67%	93.33%	73.33%	73.33%	73.33%	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	248.65	239.51	222.93	234.32	236.16	247.19	252.11	-0.91%
YoY %	3.82%	7.44%	-4.86%	-0.78%	-4.46%	-1.95%	-	-
Horiz. %	98.63%	95.00%	88.43%	92.94%	93.67%	98.05%	100.00%	-
EPS	28.86	26.48	18.04	18.82	17.44	17.31	25.58	8.38%
YoY %	8.99%	46.78%	-4.14%	7.91%	0.75%	-32.33%	-	-
Horiz. %	112.82%	103.52%	70.52%	73.57%	68.18%	67.67%	100.00%	-
DPS	26.00	26.00	27.98	21.98	21.99	21.99	30.02	-9.14%
YoY %	0.00%	-7.08%	27.30%	-0.05%	0.00%	-26.75%	-	-
Horiz. %	86.61%	86.61%	93.20%	73.22%	73.25%	73.25%	100.00%	-
NAPS	4.149	4.1091	4.067	4.1121	4.1028	4.0512	4.0505	1.61%
YoY %	0.97%	1.04%	-1.10%	0.23%	1.27%	0.02%	-	-
Horiz. %	102.43%	101.45%	100.41%	101.52%	101.29%	100.02%	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	1.39	1.46	1.45	1.23	1.24	1.04	1.17	12.18%
YoY %	-4.79%	0.69%	17.89%	-0.81%	19.23%	-11.11%	-	-
Horiz. %	118.80%	124.79%	123.93%	105.13%	105.98%	88.89%	100.00%	-
P/EPS	11.95	13.18	17.89	15.31	16.76	14.81	11.57	2.17%
YoY %	-9.33%	-26.33%	16.85%	-8.65%	13.17%	28.00%	-	-
Horiz. %	103.28%	113.92%	154.62%	132.32%	144.86%	128.00%	100.00%	-
EY	8.37	7.59	5.59	6.53	5.97	6.75	8.64	-2.09%
YoY %	10.28%	35.78%	-14.40%	9.38%	-11.56%	-21.88%	-	-
Horiz. %	96.87%	87.85%	64.70%	75.58%	69.10%	78.12%	100.00%	-
DY	7.54	7.45	8.67	7.64	7.53	8.56	10.14	-17.93%
YoY %	1.21%	-14.07%	13.48%	1.46%	-12.03%	-15.58%	-	-
Horiz. %	74.36%	73.47%	85.50%	75.35%	74.26%	84.42%	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	1.42	1.36	1.42	1.32	1.23	1.25	1.08	20.03%
YoY %	4.41%	-4.23%	7.58%	7.32%	-1.60%	15.74%	-	-
Horiz. %	131.48%	125.93%	131.48%	122.22%	113.89%	115.74%	100.00%	-
P/EPS	12.20	12.27	17.50	16.48	16.64	17.87	10.64	9.55%
YoY %	-0.57%	-29.89%	6.19%	-0.96%	-6.88%	67.95%	-	-
Horiz. %	114.66%	115.32%	164.47%	154.89%	156.39%	167.95%	100.00%	-
EY	8.20	8.15	5.71	6.07	6.01	5.60	9.40	-8.71%
YoY %	0.61%	42.73%	-5.93%	1.00%	7.32%	-40.43%	-	-
Horiz. %	87.23%	86.70%	60.74%	64.57%	63.94%	59.57%	100.00%	-
DY	7.39	8.00	8.86	7.10	7.59	7.10	11.03	-23.45%
YoY %	-7.63%	-9.71%	24.79%	-6.46%	6.90%	-35.63%	-	-
Horiz. %	67.00%	72.53%	80.33%	64.37%	68.81%	64.37%	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