[UAC] QoQ TTM 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- -4.11%

YoY- -29.46%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	188,079	184,975	178,177	165,840	174,312	175,685	183,887	1.51%
YoY %	1.68%	3.82%	7.44%	-4.86%	-0.78%	-4.46%	-	-
Horiz. %	102.28%	100.59%	96.89%	90.19%	94.79%	95.54%	100.00%	-
PBT	21,709	25,403	22,721	17,823	18,598	17,687	17,777	14.29%
YoY %	-14.54%	11.80%	27.48%	-4.17%	5.15%	-0.51%	-	-
Horiz. %	122.12%	142.90%	127.81%	100.26%	104.62%	99.49%	100.00%	-
Tax	-3,514	-3,936	-3,021	-4,401	-4,600	-4,714	-4,899	-19.91%
YoY %	10.72%	-30.29%	31.36%	4.33%	2.42%	3.78%	-	-
Horiz. %	71.73%	80.34%	61.67%	89.83%	93.90%	96.22%	100.00%	-
NP	18,195	21,467	19,700	13,422	13,998	12,973	12,878	25.99%
YoY %	-15.24%	8.97%	46.77%	-4.11%	7.90%	0.74%	-	-
Horiz. %	141.29%	166.70%	152.97%	104.22%	108.70%	100.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,195	21,467	19,700	13,422	13,998	12,973	12,878	25.99%
YoY %	-15.24%	8.97%	46.77%	-4.11%	7.90%	0.74%	-	-
Horiz. %	141.29%	166.70%	152.97%	104.22%	108.70%	100.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.19%	15.49%	13.30%	24.69%	24.73%	26.65%	27.56%	-
YoY %	4.52%	16.47%	-46.13%	-0.16%	-7.20%	-3.30%	-	-
Horiz. %	58.74%	56.20%	48.26%	89.59%	89.73%	96.70%	100.00%	-
Total Cost	169,884	163,508	158,477	152,418	160,314	162,712	171,009	-0.44%
YoY %	3.90%	3.17%	3.98%	-4.93%	-1.47%	-4.85%	-	-
Horiz. %	99.34%	95.61%	92.67%	89.13%	93.75%	95.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	311,444	308,648	305,681	302,553	305,904	305,212	301,376	2.22%
YoY %	0.91%	0.97%	1.03%	-1.10%	0.23%	1.27%	-	-
Horiz. %	103.34%	102.41%	101.43%	100.39%	101.50%	101.27%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	19,351	19,341	19,341	20,814	16,354	16,358	16,358	11.88%
YoY %	0.05%	0.00%	-7.08%	27.27%	-0.02%	0.00%	-	-
Horiz. %	118.30%	118.24%	118.24%	127.24%	99.98%	100.00%	100.00%	-
Div Payout %	106.35%	90.10%	98.18%	155.08%	116.84%	126.10%	127.03%	-
YoY %	18.04%	-8.23%	-36.69%	32.73%	-7.34%	-0.73%	-	-
Horiz. %	83.72%	70.93%	77.29%	122.08%	91.98%	99.27%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	311,444	308,648	305,681	302,553	305,904	305,212	301,376	2.22%
YoY %	0.91%	0.97%	1.03%	-1.10%	0.23%	1.27%	-	-
Horiz. %	103.34%	102.41%	101.43%	100.39%	101.50%	101.27%	100.00%	-
NOSH	74,508	74,373	74,374	74,337	74,429	74,441	74,230	0.25%
YoY %	0.18%	-0.00%	0.05%	-0.12%	-0.02%	0.28%	-	-
Horiz. %	100.37%	100.19%	100.19%	100.14%	100.27%	100.28%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	9.67%	11.61%	11.06%	8.09%	8.03%	7.38%	7.00%	-
YoY %	-16.71%	4.97%	36.71%	0.75%	8.81%	5.43%	-	-
Horiz. %	138.14%	165.86%	158.00%	115.57%	114.71%	105.43%	100.00%	-
ROE	5.84%	6.96%	6.44%	4.44%	4.58%	4.25%	4.27%	-
YoY %	-16.09%	8.07%	45.05%	-3.06%	7.76%	-0.47%	-	-
Horiz. %	136.77%	163.00%	150.82%	103.98%	107.26%	99.53%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	252.43	248.71	239.57	223.09	234.20	236.00	247.72	1.26%
YoY %	1.50%	3.82%	7.39%	-4.74%	-0.76%	-4.73%	-	-
Horiz. %	101.90%	100.40%	96.71%	90.06%	94.54%	95.27%	100.00%	-
EPS	24.42	28.86	26.49	18.06	18.81	17.43	17.35	25.67%
YoY %	-15.38%	8.95%	46.68%	-3.99%	7.92%	0.46%	-	-
Horiz. %	140.75%	166.34%	152.68%	104.09%	108.41%	100.46%	100.00%	-
DPS	26.00	26.00	26.00	28.00	22.00	22.00	22.00	11.81%
YoY %	0.00%	0.00%	-7.14%	27.27%	0.00%	0.00%	-	-
Horiz. %	118.18%	118.18%	118.18%	127.27%	100.00%	100.00%	100.00%	-
NAPS	4.18	4.15	4.11	4.07	4.11	4.10	4.06	1.96%
YoY %	0.72%	0.97%	0.98%	-0.97%	0.24%	0.99%	-	-
Horiz. %	102.96%	102.22%	101.23%	100.25%	101.23%	100.99%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 74,337
RPS	252.82	248.65	239.51	222.93	234.32	236.16	247.19	1.51%
YoY %	1.68%	3.82%	7.44%	-4.86%	-0.78%	-4.46%	-	-
Horiz. %	102.28%	100.59%	96.89%	90.19%	94.79%	95.54%	100.00%	-
EPS	24.46	28.86	26.48	18.04	18.82	17.44	17.31	26.00%
YoY %	-15.25%	8.99%	46.78%	-4.14%	7.91%	0.75%	-	-
Horiz. %	141.31%	166.72%	152.98%	104.22%	108.72%	100.75%	100.00%	-
DPS	26.01	26.00	26.00	27.98	21.98	21.99	21.99	11.87%
YoY %	0.04%	0.00%	-7.08%	27.30%	-0.05%	0.00%	-	-
Horiz. %	118.28%	118.24%	118.24%	127.24%	99.95%	100.00%	100.00%	-
NAPS	4.1866	4.149	4.1091	4.067	4.1121	4.1028	4.0512	2.22%
YoY %	0.91%	0.97%	1.04%	-1.10%	0.23%	1.27%	-	-
Horiz. %	103.34%	102.41%	101.43%	100.39%	101.50%	101.27%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
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	1.42	1.39	1.46	1.45	1.23	1.24	1.04	23.14%
YoY %	2.16%	-4.79%	0.69%	17.89%	-0.81%	19.23%	-	-
Horiz. %	136.54%	133.65%	140.38%	139.42%	118.27%	119.23%	100.00%	-
P/EPS	14.70	11.95	13.18	17.89	15.31	16.76	14.81	-0.49%
YoY %	23.01%	-9.33%	-26.33%	16.85%	-8.65%	13.17%	-	-
Horiz. %	99.26%	80.69%	88.99%	120.80%	103.38%	113.17%	100.00%	-
EY	6.80	8.37	7.59	5.59	6.53	5.97	6.75	0.49%
YoY %	-18.76%	10.28%	35.78%	-14.40%	9.38%	-11.56%	-	-
Horiz. %	100.74%	124.00%	112.44%	82.81%	96.74%	88.44%	100.00%	-
DY	7.24	7.54	7.45	8.67	7.64	7.53	8.56	-10.59%
YoY %	-3.98%	1.21%	-14.07%	13.48%	1.46%	-12.03%	-	-
Horiz. %	84.58%	88.08%	87.03%	101.29%	89.25%	87.97%	100.00%	-
P/NAPS	0.86	0.83	0.85	0.79	0.70	0.71	0.63	23.12%
YoY %	3.61%	-2.35%	7.59%	12.86%	-1.41%	12.70%	-	-
Horiz. %	136.51%	131.75%	134.92%	125.40%	111.11%	112.70%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
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	1.49	1.42	1.36	1.42	1.32	1.23	1.25	12.45%
YoY %	4.93%	4.41%	-4.23%	7.58%	7.32%	-1.60%	-	-
Horiz. %	119.20%	113.60%	108.80%	113.60%	105.60%	98.40%	100.00%	-
P/EPS	15.40	12.20	12.27	17.50	16.48	16.64	17.87	-9.46%
YoY %	26.23%	-0.57%	-29.89%	6.19%	-0.96%	-6.88%	-	-
Horiz. %	86.18%	68.27%	68.66%	97.93%	92.22%	93.12%	100.00%	-
EY	6.49	8.20	8.15	5.71	6.07	6.01	5.60	10.36%
YoY %	-20.85%	0.61%	42.73%	-5.93%	1.00%	7.32%	-	-
Horiz. %	115.89%	146.43%	145.54%	101.96%	108.39%	107.32%	100.00%	-
DY	6.91	7.39	8.00	8.86	7.10	7.59	7.10	-1.79%
YoY %	-6.50%	-7.63%	-9.71%	24.79%	-6.46%	6.90%	-	-
Horiz. %	97.32%	104.08%	112.68%	124.79%	100.00%	106.90%	100.00%	-
P/NAPS	0.90	0.85	0.79	0.78	0.75	0.71	0.76	11.96%
YoY %	5.88%	7.59%	1.28%	4.00%	5.63%	-6.58%	-	-
Horiz. %	118.42%	111.84%	103.95%	102.63%	98.68%	93.42%	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