[UAC] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock

[UAC] UAC BHD

Announcement Date

25-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- 40.72%

YoY- -26.95%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Cumulative Result
Revenue	150,493	100,516	48,472	165,455	128,398	88,455	46,399	118.64%
YoY %	49.72%	107.37%	-70.70%	28.86%	45.16%	90.64%	-	-
Horiz. %	324.35%	216.63%	104.47%	356.59%	276.73%	190.64%	100.00%	-
PBT	15,282	10,431	4,101	27,216	20,387	15,489	9,703	35.25%
YoY %	46.51%	154.35%	-84.93%	33.50%	31.62%	59.63%	-	-
Horiz. %	157.50%	107.50%	42.27%	280.49%	210.11%	159.63%	100.00%	-
Tax	-2,790	-2,217	-861	-4,632	-4,338	-4,046	-2,523	6.91%
YoY %	-25.85%	-157.49%	81.41%	-6.78%	-7.22%	-60.36%	-	-
Horiz. %	110.58%	87.87%	34.13%	183.59%	171.94%	160.36%	100.00%	-
NP	12,492	8,214	3,240	22,584	16,049	11,443	7,180	44.51%
YoY %	52.08%	153.52%	-85.65%	40.72%	40.25%	59.37%	-	-
Horiz. %	173.98%	114.40%	45.13%	314.54%	223.52%	159.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,492	8,214	3,240	22,584	16,049	11,443	7,180	44.51%
YoY %	52.08%	153.52%	-85.65%	40.72%	40.25%	59.37%	-	-
Horiz. %	173.98%	114.40%	45.13%	314.54%	223.52%	159.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.26%	21.25%	20.99%	17.02%	21.28%	26.12%	26.00%	-
YoY %	-14.07%	1.24%	23.33%	-20.02%	-18.53%	0.46%	-	-
Horiz. %	70.23%	81.73%	80.73%	65.46%	81.85%	100.46%	100.00%	-
Total Cost	138,001	92,302	45,232	142,871	112,349	77,012	39,219	130.81%
YoY %	49.51%	104.06%	-68.34%	27.17%	45.89%	96.36%	-	-
Horiz. %	351.87%	235.35%	115.33%	364.29%	286.47%	196.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	301,325	304,304	309,103	305,732	298,966	300,388	308,457	-1.54%
YoY %	-0.98%	-1.55%	1.10%	2.26%	-0.47%	-2.62%	-	-
Horiz. %	97.69%	98.65%	100.21%	99.12%	96.92%	97.38%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	8,928	8,928	-	22,316	8,924	8,922	-	-
YoY %	0.00%	0.00%	-	150.07%	0.02%	0.00%	-	-
Horiz. %	100.07%	100.07%	-	250.12%	100.02%	100.00%	-	-
Div Payout %	71.47%	108.70%	-	98.81%	55.61%	77.97%	-	-
YoY %	-34.25%	0.00%	-	77.68%	-28.68%	0.00%	-	-
Horiz. %	91.66%	139.41%	-	126.73%	71.32%	100.00%	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	301,325	304,304	309,103	305,732	298,966	300,388	308,457	-1.54%
YoY %	-0.98%	-1.55%	1.10%	2.26%	-0.47%	-2.62%	-	-
Horiz. %	97.69%	98.65%	100.21%	99.12%	96.92%	97.38%	100.00%	-
NOSH	74,401	74,402	74,482	74,387	74,369	74,353	74,327	0.06%
YoY %	-0.00%	-0.11%	0.13%	0.02%	0.02%	0.03%	-	-
Horiz. %	100.10%	100.10%	100.21%	100.08%	100.06%	100.03%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	8.30%	8.17%	6.68%	13.65%	12.50%	12.94%	15.47%	-
YoY %	1.59%	22.31%	-51.06%	9.20%	-3.40%	-16.35%	-	-
Horiz. %	53.65%	52.81%	43.18%	88.24%	80.80%	83.65%	100.00%	-
ROE	4.15%	2.70%	1.05%	7.39%	5.37%	3.81%	2.33%	-
YoY %	53.70%	157.14%	-85.79%	37.62%	40.94%	63.52%	-	-
Horiz. %	178.11%	115.88%	45.06%	317.17%	230.47%	163.52%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	202.27	135.10	65.08	222.42	172.65	118.97	62.43	118.48%
YoY %	49.72%	107.59%	-70.74%	28.83%	45.12%	90.57%	-	-
Horiz. %	323.99%	216.40%	104.24%	356.27%	276.55%	190.57%	100.00%	-
EPS	16.79	11.04	4.35	30.36	21.58	15.39	9.66	44.41%
YoY %	52.08%	153.79%	-85.67%	40.69%	40.22%	59.32%	-	-
Horiz. %	173.81%	114.29%	45.03%	314.29%	223.40%	159.32%	100.00%	-
DPS	12.00	12.00	0.00	30.00	12.00	12.00	0.00	-
YoY %	0.00%	0.00%	0.00%	150.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	250.00%	100.00%	100.00%	-	-
NAPS	4.05	4.09	4.15	4.11	4.02	4.04	4.15	-1.60%
YoY %	-0.98%	-1.45%	0.97%	2.24%	-0.50%	-2.65%	-	-
Horiz. %	97.59%	98.55%	100.00%	99.04%	96.87%	97.35%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 74,430
RPS	202.30	135.12	65.16	222.41	172.60	118.90	62.37	118.64%
YoY %	49.72%	107.37%	-70.70%	28.86%	45.16%	90.64%	-	-
Horiz. %	324.35%	216.64%	104.47%	356.60%	276.74%	190.64%	100.00%	-
EPS	16.79	11.04	4.36	30.36	21.57	15.38	9.65	44.51%
YoY %	52.08%	153.21%	-85.64%	40.75%	40.25%	59.38%	-	-
Horiz. %	173.99%	114.40%	45.18%	314.61%	223.52%	159.38%	100.00%	-
DPS	12.00	12.00	0.00	30.00	12.00	11.99	0.00	-
YoY %	0.00%	0.00%	0.00%	150.00%	0.08%	0.00%	-	-
Horiz. %	100.08%	100.08%	0.00%	250.21%	100.08%	100.00%	-	-
NAPS	4.0505	4.0906	4.1551	4.1098	4.0188	4.0379	4.1464	-1.54%
YoY %	-0.98%	-1.55%	1.10%	2.26%	-0.47%	-2.62%	-	-
Horiz. %	97.69%	98.65%	100.21%	99.12%	96.92%	97.38%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	2.96	3.88	4.12	4.30	4.60	4.74	4.32	-
P/RPS	1.46	2.87	6.33	1.93	2.66	3.98	6.92	-64.45%
YoY %	-49.13%	-54.66%	227.98%	-27.44%	-33.17%	-42.49%	-	-
Horiz. %	21.10%	41.47%	91.47%	27.89%	38.44%	57.51%	100.00%	-
P/EPS	17.63	35.14	94.71	14.16	21.32	30.80	44.72	-46.14%
YoY %	-49.83%	-62.90%	568.86%	-33.58%	-30.78%	-31.13%	-	-
Horiz. %	39.42%	78.58%	211.78%	31.66%	47.67%	68.87%	100.00%	-
EY	5.67	2.85	1.06	7.06	4.69	3.25	2.24	85.41%
YoY %	98.95%	168.87%	-84.99%	50.53%	44.31%	45.09%	-	-
Horiz. %	253.12%	127.23%	47.32%	315.18%	209.38%	145.09%	100.00%	-
DY	4.05	3.09	0.00	6.98	2.61	2.53	0.00	-
YoY %	31.07%	0.00%	0.00%	167.43%	3.16%	0.00%	-	-
Horiz. %	160.08%	122.13%	0.00%	275.89%	103.16%	100.00%	-	-
P/NAPS	0.73	0.95	0.99	1.05	1.14	1.17	1.04	-20.96%
YoY %	-23.16%	-4.04%	-5.71%	-7.89%	-2.56%	12.50%	-	-
Horiz. %	70.19%	91.35%	95.19%	100.96%	109.62%	112.50%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	11/11/08	11/08/08	13/05/08	25/02/08	02/11/07	20/08/07	23/05/07	-
Price	2.72	3.70	4.20	4.26	4.50	4.50	4.70	-
P/RPS	1.34	2.74	6.45	1.92	2.61	3.78	7.53	-68.26%
YoY %	-51.09%	-57.52%	235.94%	-26.44%	-30.95%	-49.80%	-	-
Horiz. %	17.80%	36.39%	85.66%	25.50%	34.66%	50.20%	100.00%	-
P/EPS	16.20	33.51	96.55	14.03	20.85	29.24	48.65	-51.86%
YoY %	-51.66%	-65.29%	588.17%	-32.71%	-28.69%	-39.90%	-	-
Horiz. %	33.30%	68.88%	198.46%	28.84%	42.86%	60.10%	100.00%	-
EY	6.17	2.98	1.04	7.13	4.80	3.42	2.06	107.36%
YoY %	107.05%	186.54%	-85.41%	48.54%	40.35%	66.02%	-	-
Horiz. %	299.51%	144.66%	50.49%	346.12%	233.01%	166.02%	100.00%	-
DY	4.41	3.24	0.00	7.04	2.67	2.67	0.00	-
YoY %	36.11%	0.00%	0.00%	163.67%	0.00%	0.00%	-	-
Horiz. %	165.17%	121.35%	0.00%	263.67%	100.00%	100.00%	-	-
P/NAPS	0.67	0.90	1.01	1.04	1.12	1.11	1.13	-29.35%
YoY %	-25.56%	-10.89%	-2.88%	-7.14%	0.90%	-1.77%	-	-
Horiz. %	59.29%	79.65%	89.38%	92.04%	99.12%	98.23%	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