[UAC] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock

[UAC] UAC BHD

Announcement Date

21-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 32.61%

YoY- -3.88%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Cumulative Result
Revenue	88,455	46,399	183,044	141,704	98,617	48,485	180,075	-37.82%
YoY %	90.64%	-74.65%	29.17%	43.69%	103.40%	-73.08%	-	-
Horiz. %	49.12%	25.77%	101.65%	78.69%	54.76%	26.92%	100.00%	-
PBT	15,489	9,703	40,840	30,361	22,591	11,425	40,406	-47.32%
YoY %	59.63%	-76.24%	34.51%	34.39%	97.73%	-71.72%	-	-
Horiz. %	38.33%	24.01%	101.07%	75.14%	55.91%	28.28%	100.00%	-
Tax	-4,046	-2,523	-9,924	-8,398	-6,029	-2,960	-12,216	-52.22%
YoY %	-60.36%	74.58%	-18.17%	-39.29%	-103.68%	75.77%	-	-
Horiz. %	33.12%	20.65%	81.24%	68.75%	49.35%	24.23%	100.00%	-
NP	11,443	7,180	30,916	21,963	16,562	8,465	28,190	-45.26%
YoY %	59.37%	-76.78%	40.76%	32.61%	95.65%	-69.97%	-	-
Horiz. %	40.59%	25.47%	109.67%	77.91%	58.75%	30.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,443	7,180	30,916	21,963	16,562	8,465	28,259	-45.35%
YoY %	59.37%	-76.78%	40.76%	32.61%	95.65%	-70.04%	-	-
Horiz. %	40.49%	25.41%	109.40%	77.72%	58.61%	29.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.12%	26.00%	24.30%	27.66%	26.69%	25.91%	30.23%	-
YoY %	0.46%	7.00%	-12.15%	3.63%	3.01%	-14.29%	-	-
Horiz. %	86.40%	86.01%	80.38%	91.50%	88.29%	85.71%	100.00%	-
Total Cost	77,012	39,219	152,128	119,741	82,055	40,020	151,885	-36.49%
YoY %	96.36%	-74.22%	27.05%	45.93%	105.03%	-73.65%	-	-
Horiz. %	50.70%	25.82%	100.16%	78.84%	54.02%	26.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	300,388	308,457	300,263	291,308	292,575	283,891	284,353	3.73%
YoY %	-2.62%	2.73%	3.07%	-0.43%	3.06%	-0.16%	-	-
Horiz. %	105.64%	108.48%	105.60%	102.45%	102.89%	99.84%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	8,922	-	23,724	8,894	8,888	-	22,042	-45.37%
YoY %	0.00%	-	166.74%	0.07%	0.00%	-	-	-
Horiz. %	40.48%	-	107.63%	40.35%	40.32%	-	100.00%	-
Div Payout %	77.97%	-	76.74%	40.50%	53.67%	-	78.00%	-
YoY %	0.00%	-	89.48%	-24.54%	0.00%	-	-	-
Horiz. %	99.96%	-	98.38%	51.92%	68.81%	-	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	300,388	308,457	300,263	291,308	292,575	283,891	284,353	3.73%
YoY %	-2.62%	2.73%	3.07%	-0.43%	3.06%	-0.16%	-	-
Horiz. %	105.64%	108.48%	105.60%	102.45%	102.89%	99.84%	100.00%	-
NOSH	74,353	74,327	74,139	74,124	74,069	73,930	73,476	0.79%
YoY %	0.03%	0.25%	0.02%	0.07%	0.19%	0.62%	-	-
Horiz. %	101.19%	101.16%	100.90%	100.88%	100.81%	100.62%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	12.94%	15.47%	16.89%	15.50%	16.79%	17.46%	15.65%	-
YoY %	-16.35%	-8.41%	8.97%	-7.68%	-3.84%	11.57%	-	-
Horiz. %	82.68%	98.85%	107.92%	99.04%	107.28%	111.57%	100.00%	-
ROE	3.81%	2.33%	10.30%	7.54%	5.66%	2.98%	9.94%	-
YoY %	63.52%	-77.38%	36.60%	33.22%	89.93%	-70.02%	-	-
Horiz. %	38.33%	23.44%	103.62%	75.86%	56.94%	29.98%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	118.97	62.43	246.89	191.17	133.14	65.58	245.08	-38.31%
YoY %	90.57%	-74.71%	29.15%	43.59%	103.02%	-73.24%	-	-
Horiz. %	48.54%	25.47%	100.74%	78.00%	54.33%	26.76%	100.00%	-
EPS	15.39	9.66	41.70	29.63	22.36	11.45	38.46	-45.78%
YoY %	59.32%	-76.83%	40.74%	32.51%	95.28%	-70.23%	-	-
Horiz. %	40.02%	25.12%	108.42%	77.04%	58.14%	29.77%	100.00%	-
DPS	12.00	0.00	32.00	12.00	12.00	0.00	30.00	-45.80%
YoY %	0.00%	0.00%	166.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	40.00%	0.00%	106.67%	40.00%	40.00%	0.00%	100.00%	-
NAPS	4.04	4.15	4.05	3.93	3.95	3.84	3.87	2.91%
YoY %	-2.65%	2.47%	3.05%	-0.51%	2.86%	-0.78%	-	-
Horiz. %	104.39%	107.24%	104.65%	101.55%	102.07%	99.22%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 74,087
RPS	118.90	62.37	246.05	190.48	132.56	65.18	242.06	-37.82%
YoY %	90.64%	-74.65%	29.17%	43.69%	103.38%	-73.07%	-	-
Horiz. %	49.12%	25.77%	101.65%	78.69%	54.76%	26.93%	100.00%	-
EPS	15.38	9.65	41.56	29.52	22.26	11.38	37.99	-45.36%
YoY %	59.38%	-76.78%	40.79%	32.61%	95.61%	-70.04%	-	-
Horiz. %	40.48%	25.40%	109.40%	77.70%	58.59%	29.96%	100.00%	-
DPS	11.99	0.00	31.89	11.96	11.95	0.00	29.63	-45.38%
YoY %	0.00%	0.00%	166.64%	0.08%	0.00%	0.00%	-	-
Horiz. %	40.47%	0.00%	107.63%	40.36%	40.33%	0.00%	100.00%	-
NAPS	4.0379	4.1464	4.0363	3.9159	3.9329	3.8162	3.8224	3.73%
YoY %	-2.62%	2.73%	3.07%	-0.43%	3.06%	-0.16%	-	-
Horiz. %	105.64%	108.48%	105.60%	102.45%	102.89%	99.84%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	4.74	4.32	3.98	4.30	4.52	4.84	4.80	-
P/RPS	3.98	6.92	1.61	2.25	3.39	7.38	1.96	60.56%
YoY %	-42.49%	329.81%	-28.44%	-33.63%	-54.07%	276.53%	-	-
Horiz. %	203.06%	353.06%	82.14%	114.80%	172.96%	376.53%	100.00%	-
P/EPS	30.80	44.72	9.54	14.51	20.21	42.27	12.48	82.92%
YoY %	-31.13%	368.76%	-34.25%	-28.20%	-52.19%	238.70%	-	-
Horiz. %	246.79%	358.33%	76.44%	116.27%	161.94%	338.70%	100.00%	-
EY	3.25	2.24	10.48	6.89	4.95	2.37	8.01	-45.28%
YoY %	45.09%	-78.63%	52.10%	39.19%	108.86%	-70.41%	-	-
Horiz. %	40.57%	27.97%	130.84%	86.02%	61.80%	29.59%	100.00%	-
DY	2.53	0.00	8.04	2.79	2.65	0.00	6.25	-45.36%
YoY %	0.00%	0.00%	188.17%	5.28%	0.00%	0.00%	-	-
Horiz. %	40.48%	0.00%	128.64%	44.64%	42.40%	0.00%	100.00%	-
P/NAPS	1.17	1.04	0.98	1.09	1.14	1.26	1.24	-3.81%
YoY %	12.50%	6.12%	-10.09%	-4.39%	-9.52%	1.61%	-	-
Horiz. %	94.35%	83.87%	79.03%	87.90%	91.94%	101.61%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	20/08/07	23/05/07	14/02/07	21/11/06	21/08/06	17/05/06	15/02/06	-
Price	4.50	4.70	3.88	4.34	4.34	4.58	4.80	-
P/RPS	3.78	7.53	1.57	2.27	3.26	6.98	1.96	55.12%
YoY %	-49.80%	379.62%	-30.84%	-30.37%	-53.30%	256.12%	-	-
Horiz. %	192.86%	384.18%	80.10%	115.82%	166.33%	356.12%	100.00%	-
P/EPS	29.24	48.65	9.30	14.65	19.41	40.00	12.48	76.67%
YoY %	-39.90%	423.12%	-36.52%	-24.52%	-51.48%	220.51%	-	-
Horiz. %	234.29%	389.82%	74.52%	117.39%	155.53%	320.51%	100.00%	-
EY	3.42	2.06	10.75	6.83	5.15	2.50	8.01	-43.38%
YoY %	66.02%	-80.84%	57.39%	32.62%	106.00%	-68.79%	-	-
Horiz. %	42.70%	25.72%	134.21%	85.27%	64.29%	31.21%	100.00%	-
DY	2.67	0.00	8.25	2.76	2.76	0.00	6.25	-43.36%
YoY %	0.00%	0.00%	198.91%	0.00%	0.00%	0.00%	-	-
Horiz. %	42.72%	0.00%	132.00%	44.16%	44.16%	0.00%	100.00%	-
P/NAPS	1.11	1.13	0.96	1.10	1.10	1.19	1.24	-7.13%
YoY %	-1.77%	17.71%	-12.73%	0.00%	-7.56%	-4.03%	-	-
Horiz. %	89.52%	91.13%	77.42%	88.71%	88.71%	95.97%	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