[UAC] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock

[UAC] UAC BHD

Announcement Date

18-Feb-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

31-Dec-2003 [#4]

Profit Trend

QoQ- -3.14%

YoY- 4.9%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Annualized Quarter Result
Revenue	192,557	193,690	200,600	178,811	187,037	188,574	186,860	2.01%
YoY %	-0.58%	-3.44%	12.19%	-4.40%	-0.82%	0.92%	-	-
Horiz. %	103.05%	103.66%	107.35%	95.69%	100.09%	100.92%	100.00%	-
PBT	46,649	47,660	51,320	44,628	46,481	45,850	42,956	5.63%
YoY %	-2.12%	-7.13%	15.00%	-3.99%	1.38%	6.74%	-	-
Horiz. %	108.60%	110.95%	119.47%	103.89%	108.21%	106.74%	100.00%	-
Tax	-12,273	-12,570	-13,340	-11,395	-12,172	-12,072	-11,240	6.01%
YoY %	2.36%	5.77%	-17.07%	6.38%	-0.83%	-7.40%	-	-
Horiz. %	109.19%	111.83%	118.68%	101.38%	108.29%	107.40%	100.00%	-
NP	34,376	35,090	37,980	33,233	34,309	33,778	31,716	5.50%
YoY %	-2.03%	-7.61%	14.28%	-3.14%	1.57%	6.50%	-	-
Horiz. %	108.39%	110.64%	119.75%	104.78%	108.18%	106.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,376	35,090	37,980	33,233	34,309	33,778	31,716	5.50%
YoY %	-2.03%	-7.61%	14.28%	-3.14%	1.57%	6.50%	-	-
Horiz. %	108.39%	110.64%	119.75%	104.78%	108.18%	106.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.31%	26.37%	25.99%	25.53%	26.19%	26.33%	26.17%	-
YoY %	-0.23%	1.46%	1.80%	-2.52%	-0.53%	0.61%	-	-
Horiz. %	100.53%	100.76%	99.31%	97.55%	100.08%	100.61%	100.00%	-
Total Cost	158,181	158,600	162,620	145,578	152,728	154,796	155,144	1.29%
YoY %	-0.26%	-2.47%	11.71%	-4.68%	-1.34%	-0.22%	-	-
Horiz. %	101.96%	102.23%	104.82%	93.83%	98.44%	99.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	261,609	261,974	263,306	250,140	241,882	238,232	238,577	6.31%
YoY %	-0.14%	-0.51%	5.26%	3.41%	1.53%	-0.14%	-	-
Horiz. %	109.65%	109.81%	110.37%	104.85%	101.39%	99.86%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Dividend
Div	16,517	24,742	-	21,440	11,382	17,016	-	-
YoY %	-33.24%	0.00%	-	88.37%	-33.11%	0.00%	-	-
Horiz. %	97.07%	145.40%	-	126.00%	66.89%	100.00%	-	-
Div Payout %	48.05%	70.51%	-	64.52%	33.18%	50.38%	-	-
YoY %	-31.85%	0.00%	-	94.45%	-34.14%	0.00%	-	-
Horiz. %	95.38%	139.96%	-	128.07%	65.86%	100.00%	-	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Equity
Net Worth	261,609	261,974	263,306	250,140	241,882	238,232	238,577	6.31%
YoY %	-0.14%	-0.51%	5.26%	3.41%	1.53%	-0.14%	-	-
Horiz. %	109.65%	109.81%	110.37%	104.85%	101.39%	99.86%	100.00%	-
NOSH	72,871	72,770	72,536	71,468	71,141	70,902	70,794	1.94%
YoY %	0.14%	0.32%	1.49%	0.46%	0.34%	0.15%	-	-
Horiz. %	102.93%	102.79%	102.46%	100.95%	100.49%	100.15%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Ratio Analysis
NP Margin	17.85%	18.12%	18.93%	18.59%	18.34%	17.91%	16.97%	-
YoY %	-1.49%	-4.28%	1.83%	1.36%	2.40%	5.54%	-	-
Horiz. %	105.19%	106.78%	111.55%	109.55%	108.07%	105.54%	100.00%	-
ROE	13.14%	13.39%	14.42%	13.29%	14.18%	14.18%	13.29%	-
YoY %	-1.87%	-7.14%	8.50%	-6.28%	0.00%	6.70%	-	-
Horiz. %	98.87%	100.75%	108.50%	100.00%	106.70%	106.70%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Per Share
RPS	264.24	266.17	276.55	250.19	262.91	265.96	263.95	0.07%
YoY %	-0.73%	-3.75%	10.54%	-4.84%	-1.15%	0.76%	-	-
Horiz. %	100.11%	100.84%	104.77%	94.79%	99.61%	100.76%	100.00%	-
EPS	47.17	48.22	52.36	46.50	48.23	47.64	44.80	3.48%
YoY %	-2.18%	-7.91%	12.60%	-3.59%	1.24%	6.34%	-	-
Horiz. %	105.29%	107.63%	116.88%	103.79%	107.66%	106.34%	100.00%	-
DPS	22.67	34.00	0.00	30.00	16.00	24.00	0.00	-
YoY %	-33.32%	0.00%	0.00%	87.50%	-33.33%	0.00%	-	-
Horiz. %	94.46%	141.67%	0.00%	125.00%	66.67%	100.00%	-	-
NAPS	3.59	3.60	3.63	3.50	3.40	3.36	3.37	4.29%
YoY %	-0.28%	-0.83%	3.71%	2.94%	1.19%	-0.30%	-	-
Horiz. %	106.53%	106.82%	107.72%	103.86%	100.89%	99.70%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 72,403
RPS	258.84	260.37	269.65	240.36	251.42	253.49	251.18	2.01%
YoY %	-0.59%	-3.44%	12.19%	-4.40%	-0.82%	0.92%	-	-
Horiz. %	103.05%	103.66%	107.35%	95.69%	100.10%	100.92%	100.00%	-
EPS	46.21	47.17	51.05	44.67	46.12	45.41	42.63	5.50%
YoY %	-2.04%	-7.60%	14.28%	-3.14%	1.56%	6.52%	-	-
Horiz. %	108.40%	110.65%	119.75%	104.79%	108.19%	106.52%	100.00%	-
DPS	22.20	33.26	0.00	28.82	15.30	22.87	0.00	-
YoY %	-33.25%	0.00%	0.00%	88.37%	-33.10%	0.00%	-	-
Horiz. %	97.07%	145.43%	0.00%	126.02%	66.90%	100.00%	-	-
NAPS	3.5167	3.5216	3.5395	3.3625	3.2515	3.2024	3.2071	6.31%
YoY %	-0.14%	-0.51%	5.26%	3.41%	1.53%	-0.15%	-	-
Horiz. %	109.65%	109.81%	110.36%	104.85%	101.38%	99.85%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	-
Price	4.90	4.80	5.15	4.98	4.86	4.32	3.88	-
P/RPS	1.85	1.80	1.86	1.99	1.85	1.62	1.47	16.51%
YoY %	2.78%	-3.23%	-6.53%	7.57%	14.20%	10.20%	-	-
Horiz. %	125.85%	122.45%	126.53%	135.37%	125.85%	110.20%	100.00%	-
P/EPS	10.39	9.95	9.84	10.71	10.08	9.07	8.66	12.87%
YoY %	4.42%	1.12%	-8.12%	6.25%	11.14%	4.73%	-	-
Horiz. %	119.98%	114.90%	113.63%	123.67%	116.40%	104.73%	100.00%	-
EY	9.63	10.05	10.17	9.34	9.92	11.03	11.55	-11.38%
YoY %	-4.18%	-1.18%	8.89%	-5.85%	-10.06%	-4.50%	-	-
Horiz. %	83.38%	87.01%	88.05%	80.87%	85.89%	95.50%	100.00%	-
DY	4.63	7.08	0.00	6.02	3.29	5.56	0.00	-
YoY %	-34.60%	0.00%	0.00%	82.98%	-40.83%	0.00%	-	-
Horiz. %	83.27%	127.34%	0.00%	108.27%	59.17%	100.00%	-	-
P/NAPS	1.36	1.33	1.42	1.42	1.43	1.29	1.15	11.79%
YoY %	2.26%	-6.34%	0.00%	-0.70%	10.85%	12.17%	-	-
Horiz. %	118.26%	115.65%	123.48%	123.48%	124.35%	112.17%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	24/11/04	23/08/04	19/05/04	18/02/04	18/11/03	18/08/03	21/05/03	-
Price	4.88	4.84	4.70	4.90	4.80	4.46	3.98	-
P/RPS	1.85	1.82	1.70	1.96	1.83	1.68	1.51	14.45%
YoY %	1.65%	7.06%	-13.27%	7.10%	8.93%	11.26%	-	-
Horiz. %	122.52%	120.53%	112.58%	129.80%	121.19%	111.26%	100.00%	-
P/EPS	10.34	10.04	8.98	10.54	9.95	9.36	8.88	10.64%
YoY %	2.99%	11.80%	-14.80%	5.93%	6.30%	5.41%	-	-
Horiz. %	116.44%	113.06%	101.13%	118.69%	112.05%	105.41%	100.00%	-
EY	9.67	9.96	11.14	9.49	10.05	10.68	11.26	-9.62%
YoY %	-2.91%	-10.59%	17.39%	-5.57%	-5.90%	-5.15%	-	-
Horiz. %	85.88%	88.45%	98.93%	84.28%	89.25%	94.85%	100.00%	-
DY	4.64	7.02	0.00	6.12	3.33	5.38	0.00	-
YoY %	-33.90%	0.00%	0.00%	83.78%	-38.10%	0.00%	-	-
Horiz. %	86.25%	130.48%	0.00%	113.75%	61.90%	100.00%	-	-
P/NAPS	1.36	1.34	1.29	1.40	1.41	1.33	1.18	9.89%
YoY %	1.49%	3.88%	-7.86%	-0.71%	6.02%	12.71%	-	-
Horiz. %	115.25%	113.56%	109.32%	118.64%	119.49%	112.71%	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