[UAC] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock

[UAC] UAC BHD

Announcement Date

15-Feb-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Dec-2005 [#4]

Profit Trend

QoQ- -7.24%

YoY- -20.18%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Annualized Quarter Result
Revenue	188,938	197,234	193,940	180,075	187,689	188,488	196,124	-2.45%
YoY %	-4.21%	1.70%	7.70%	-4.06%	-0.42%	-3.89%	-	-
Horiz. %	96.34%	100.57%	98.89%	91.82%	95.70%	96.11%	100.00%	-
PBT	40,481	45,182	45,700	40,406	41,640	41,500	42,880	-3.76%
YoY %	-10.40%	-1.13%	13.10%	-2.96%	0.34%	-3.22%	-	-
Horiz. %	94.41%	105.37%	106.58%	94.23%	97.11%	96.78%	100.00%	-
Tax	-11,197	-12,058	-11,840	-12,216	-11,226	-10,978	-10,752	2.73%
YoY %	7.14%	-1.84%	3.08%	-8.82%	-2.26%	-2.10%	-	-
Horiz. %	104.14%	112.15%	110.12%	113.62%	104.41%	102.10%	100.00%	-
NP	29,284	33,124	33,860	28,190	30,413	30,522	32,128	-5.98%
YoY %	-11.59%	-2.17%	20.11%	-7.31%	-0.36%	-5.00%	-	-
Horiz. %	91.15%	103.10%	105.39%	87.74%	94.66%	95.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,284	33,124	33,860	28,259	30,465	30,578	32,128	-5.98%
YoY %	-11.59%	-2.17%	19.82%	-7.24%	-0.37%	-4.82%	-	-
Horiz. %	91.15%	103.10%	105.39%	87.96%	94.82%	95.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.66%	26.69%	25.91%	30.23%	26.96%	26.45%	25.07%	-
YoY %	3.63%	3.01%	-14.29%	12.13%	1.93%	5.50%	-	-
Horiz. %	110.33%	106.46%	103.35%	120.58%	107.54%	105.50%	100.00%	-
Total Cost	159,654	164,110	160,080	151,885	157,276	157,966	163,996	-1.77%
YoY %	-2.72%	2.52%	5.40%	-3.43%	-0.44%	-3.68%	-	-
Horiz. %	97.35%	100.07%	97.61%	92.62%	95.90%	96.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	291,308	292,575	283,891	284,353	278,914	277,314	269,665	5.27%
YoY %	-0.43%	3.06%	-0.16%	1.95%	0.58%	2.84%	-	-
Horiz. %	108.03%	108.50%	105.28%	105.45%	103.43%	102.84%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	11,859	17,776	-	22,042	11,743	17,607	-	-
YoY %	-33.29%	0.00%	-	87.70%	-33.30%	0.00%	-	-
Horiz. %	67.35%	100.96%	-	125.19%	66.70%	100.00%	-	-
Div Payout %	40.50%	53.67%	-	78.00%	38.55%	57.58%	-	-
YoY %	-24.54%	0.00%	-	102.33%	-33.05%	0.00%	-	-
Horiz. %	70.34%	93.21%	-	135.46%	66.95%	100.00%	-	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	291,308	292,575	283,891	284,353	278,914	277,314	269,665	5.27%
YoY %	-0.43%	3.06%	-0.16%	1.95%	0.58%	2.84%	-	-
Horiz. %	108.03%	108.50%	105.28%	105.45%	103.43%	102.84%	100.00%	-
NOSH	74,124	74,069	73,930	73,476	73,398	73,363	73,278	0.76%
YoY %	0.07%	0.19%	0.62%	0.11%	0.05%	0.12%	-	-
Horiz. %	101.15%	101.08%	100.89%	100.27%	100.16%	100.12%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	15.50%	16.79%	17.46%	15.65%	16.20%	16.19%	16.38%	-
YoY %	-7.68%	-3.84%	11.57%	-3.40%	0.06%	-1.16%	-	-
Horiz. %	94.63%	102.50%	106.59%	95.54%	98.90%	98.84%	100.00%	-
ROE	10.05%	11.32%	11.93%	9.94%	10.92%	11.03%	11.91%	-
YoY %	-11.22%	-5.11%	20.02%	-8.97%	-1.00%	-7.39%	-	-
Horiz. %	84.38%	95.05%	100.17%	83.46%	91.69%	92.61%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	254.89	266.28	262.33	245.08	255.71	256.92	267.64	-3.19%
YoY %	-4.28%	1.51%	7.04%	-4.16%	-0.47%	-4.01%	-	-
Horiz. %	95.24%	99.49%	98.02%	91.57%	95.54%	95.99%	100.00%	-
EPS	39.51	44.72	45.80	38.46	41.51	41.68	43.92	-6.80%
YoY %	-11.65%	-2.36%	19.08%	-7.35%	-0.41%	-5.10%	-	-
Horiz. %	89.96%	101.82%	104.28%	87.57%	94.51%	94.90%	100.00%	-
DPS	16.00	24.00	0.00	30.00	16.00	24.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	87.50%	-33.33%	0.00%	-	-
Horiz. %	66.67%	100.00%	0.00%	125.00%	66.67%	100.00%	-	-
NAPS	3.93	3.95	3.84	3.87	3.80	3.78	3.68	4.47%
YoY %	-0.51%	2.86%	-0.78%	1.84%	0.53%	2.72%	-	-
Horiz. %	106.79%	107.34%	104.35%	105.16%	103.26%	102.72%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 73,605
RPS	253.98	265.13	260.70	242.06	252.30	253.37	263.64	-2.45%
YoY %	-4.21%	1.70%	7.70%	-4.06%	-0.42%	-3.90%	-	-
Horiz. %	96.34%	100.57%	98.88%	91.81%	95.70%	96.10%	100.00%	-
EPS	39.36	44.53	45.52	37.99	40.95	41.10	43.19	-5.99%
YoY %	-11.61%	-2.17%	19.82%	-7.23%	-0.36%	-4.84%	-	-
Horiz. %	91.13%	103.10%	105.39%	87.96%	94.81%	95.16%	100.00%	-
DPS	15.94	23.90	0.00	29.63	15.79	23.67	0.00	-
YoY %	-33.31%	0.00%	0.00%	87.65%	-33.29%	0.00%	-	-
Horiz. %	67.34%	100.97%	0.00%	125.18%	66.71%	100.00%	-	-
NAPS	3.9159	3.9329	3.8162	3.8224	3.7493	3.7278	3.625	5.27%
YoY %	-0.43%	3.06%	-0.16%	1.95%	0.58%	2.84%	-	-
Horiz. %	108.02%	108.49%	105.27%	105.45%	103.43%	102.84%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	4.30	4.52	4.84	4.80	4.82	4.84	5.05	-
P/RPS	1.69	1.70	1.85	1.96	1.88	1.88	1.89	-7.17%
YoY %	-0.59%	-8.11%	-5.61%	4.26%	0.00%	-0.53%	-	-
Horiz. %	89.42%	89.95%	97.88%	103.70%	99.47%	99.47%	100.00%	-
P/EPS	10.88	10.11	10.57	12.48	11.61	11.61	11.52	-3.73%
YoY %	7.62%	-4.35%	-15.30%	7.49%	0.00%	0.78%	-	-
Horiz. %	94.44%	87.76%	91.75%	108.33%	100.78%	100.78%	100.00%	-
EY	9.19	9.89	9.46	8.01	8.61	8.61	8.68	3.87%
YoY %	-7.08%	4.55%	18.10%	-6.97%	0.00%	-0.81%	-	-
Horiz. %	105.88%	113.94%	108.99%	92.28%	99.19%	99.19%	100.00%	-
DY	3.72	5.31	0.00	6.25	3.32	4.96	0.00	-
YoY %	-29.94%	0.00%	0.00%	88.25%	-33.06%	0.00%	-	-
Horiz. %	75.00%	107.06%	0.00%	126.01%	66.94%	100.00%	-	-
P/NAPS	1.09	1.14	1.26	1.24	1.27	1.28	1.37	-14.12%
YoY %	-4.39%	-9.52%	1.61%	-2.36%	-0.78%	-6.57%	-	-
Horiz. %	79.56%	83.21%	91.97%	90.51%	92.70%	93.43%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	21/11/06	21/08/06	17/05/06	15/02/06	30/11/05	17/08/05	30/05/05	-
Price	4.34	4.34	4.58	4.80	4.80	4.82	4.78	-
P/RPS	1.70	1.63	1.75	1.96	1.88	1.88	1.79	-3.37%
YoY %	4.29%	-6.86%	-10.71%	4.26%	0.00%	5.03%	-	-
Horiz. %	94.97%	91.06%	97.77%	109.50%	105.03%	105.03%	100.00%	-
P/EPS	10.99	9.70	10.00	12.48	11.56	11.56	10.90	0.54%
YoY %	13.30%	-3.00%	-19.87%	7.96%	0.00%	6.06%	-	-
Horiz. %	100.83%	88.99%	91.74%	114.50%	106.06%	106.06%	100.00%	-
EY	9.10	10.30	10.00	8.01	8.65	8.65	9.17	-0.50%
YoY %	-11.65%	3.00%	24.84%	-7.40%	0.00%	-5.67%	-	-
Horiz. %	99.24%	112.32%	109.05%	87.35%	94.33%	94.33%	100.00%	-
DY	3.69	5.53	0.00	6.25	3.33	4.98	0.00	-
YoY %	-33.27%	0.00%	0.00%	87.69%	-33.13%	0.00%	-	-
Horiz. %	74.10%	111.04%	0.00%	125.50%	66.87%	100.00%	-	-
P/NAPS	1.10	1.10	1.19	1.24	1.26	1.28	1.30	-10.53%
YoY %	0.00%	-7.56%	-4.03%	-1.59%	-1.56%	-1.54%	-	-
Horiz. %	84.62%	84.62%	91.54%	95.38%	96.92%	98.46%	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