[UAC] YoY Annual (Unaudited) 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
YoY- 52.97%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 188,824 187,034 178,177 183,887 165,455 183,044 180,075 0.79%
PBT 14,448 20,484 22,721 17,777 27,216 40,840 40,406 -15.74%
Tax -2,603 -4,063 -3,021 -4,899 -4,632 -9,924 -12,216 -22.70%
NP 11,845 16,421 19,700 12,878 22,584 30,916 28,190 -13.44%
-
NP to SH 11,845 16,421 19,700 12,878 22,584 30,916 28,259 -13.48%
-
Tax Rate 18.02% 19.83% 13.30% 27.56% 17.02% 24.30% 30.23% -
Total Cost 176,979 170,613 158,477 171,009 142,871 152,128 151,885 2.58%
-
Net Worth 311,749 312,497 305,766 302,048 305,732 300,263 284,353 1.54%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 16,368 17,857 19,342 16,367 22,316 23,724 22,042 -4.83%
Div Payout % 138.19% 108.74% 98.19% 127.09% 98.81% 76.74% 78.00% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 311,749 312,497 305,766 302,048 305,732 300,263 284,353 1.54%
NOSH 74,403 74,404 74,395 74,396 74,387 74,139 73,476 0.20%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.27% 8.78% 11.06% 7.00% 13.65% 16.89% 15.65% -
ROE 3.80% 5.25% 6.44% 4.26% 7.39% 10.30% 9.94% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 253.78 251.38 239.50 247.17 222.42 246.89 245.08 0.58%
EPS 15.92 22.07 26.48 17.31 30.36 41.70 38.46 -13.66%
DPS 22.00 24.00 26.00 22.00 30.00 32.00 30.00 -5.03%
NAPS 4.19 4.20 4.11 4.06 4.11 4.05 3.87 1.33%
Adjusted Per Share Value based on latest NOSH - 74,374
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 253.82 251.42 239.51 247.19 222.41 246.05 242.06 0.79%
EPS 15.92 22.07 26.48 17.31 30.36 41.56 37.99 -13.48%
DPS 22.00 24.00 26.00 22.00 30.00 31.89 29.63 -4.83%
NAPS 4.1907 4.2007 4.1102 4.0603 4.1098 4.0363 3.8224 1.54%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.84 3.44 3.49 2.57 4.30 3.98 4.80 -
P/RPS 1.12 1.37 1.46 1.04 1.93 1.61 1.96 -8.90%
P/EPS 17.84 15.59 13.18 14.85 14.16 9.54 12.48 6.13%
EY 5.61 6.42 7.59 6.74 7.06 10.48 8.01 -5.76%
DY 7.75 6.98 7.45 8.56 6.98 8.04 6.25 3.64%
P/NAPS 0.68 0.82 0.85 0.63 1.05 0.98 1.24 -9.52%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 24/02/11 22/02/10 18/02/09 25/02/08 14/02/07 15/02/06 -
Price 2.90 3.42 3.25 3.10 4.26 3.88 4.80 -
P/RPS 1.14 1.36 1.36 1.25 1.92 1.57 1.96 -8.63%
P/EPS 18.22 15.50 12.27 17.91 14.03 9.30 12.48 6.50%
EY 5.49 6.45 8.15 5.58 7.13 10.75 8.01 -6.09%
DY 7.59 7.02 8.00 7.10 7.04 8.25 6.25 3.28%
P/NAPS 0.69 0.81 0.79 0.76 1.04 0.96 1.24 -9.30%

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