[UAC] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock

[UAC] UAC BHD

Announcement Date

20-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- -20.31%

YoY- -30.91%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	201,686	181,882	201,032	176,910	197,234	188,488	193,690	0.67%
YoY %	10.89%	-9.53%	13.64%	-10.30%	4.64%	-2.69%	-	-
Horiz. %	104.13%	93.90%	103.79%	91.34%	101.83%	97.31%	100.00%	-
PBT	20,480	22,504	20,862	30,978	45,182	41,500	47,660	-13.12%
YoY %	-8.99%	7.87%	-32.66%	-31.44%	8.87%	-12.92%	-	-
Horiz. %	42.97%	47.22%	43.77%	65.00%	94.80%	87.08%	100.00%	-
Tax	-4,822	-3,836	-4,434	-8,092	-12,058	-10,978	-12,570	-14.75%
YoY %	-25.70%	13.49%	45.21%	32.89%	-9.84%	12.67%	-	-
Horiz. %	38.36%	30.52%	35.27%	64.38%	95.93%	87.33%	100.00%	-
NP	15,658	18,668	16,428	22,886	33,124	30,522	35,090	-12.57%
YoY %	-16.12%	13.64%	-28.22%	-30.91%	8.52%	-13.02%	-	-
Horiz. %	44.62%	53.20%	46.82%	65.22%	94.40%	86.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,658	18,668	16,428	22,886	33,124	30,578	35,090	-12.57%
YoY %	-16.12%	13.64%	-28.22%	-30.91%	8.33%	-12.86%	-	-
Horiz. %	44.62%	53.20%	46.82%	65.22%	94.40%	87.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.54%	17.05%	21.25%	26.12%	26.69%	26.45%	26.37%	-
YoY %	38.06%	-19.76%	-18.64%	-2.14%	0.91%	0.30%	-	-
Horiz. %	89.27%	64.66%	80.58%	99.05%	101.21%	100.30%	100.00%	-
Total Cost	186,028	163,214	184,604	154,024	164,110	157,966	158,600	2.69%
YoY %	13.98%	-11.59%	19.85%	-6.15%	3.89%	-0.40%	-	-
Horiz. %	117.29%	102.91%	116.40%	97.11%	103.47%	99.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	311,076	305,922	304,304	300,388	292,575	277,314	261,974	2.90%
YoY %	1.68%	0.53%	1.30%	2.67%	5.50%	5.86%	-	-
Horiz. %	118.74%	116.78%	116.16%	114.66%	111.68%	105.86%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	17,860	17,864	17,856	17,844	17,776	17,607	24,742	-5.28%
YoY %	-0.02%	0.04%	0.07%	0.38%	0.96%	-28.84%	-	-
Horiz. %	72.18%	72.20%	72.17%	72.12%	71.85%	71.16%	100.00%	-
Div Payout %	114.07%	95.69%	108.70%	77.97%	53.67%	57.58%	70.51%	-
YoY %	19.21%	-11.97%	39.41%	45.28%	-6.79%	-18.34%	-	-
Horiz. %	161.78%	135.71%	154.16%	110.58%	76.12%	81.66%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	311,076	305,922	304,304	300,388	292,575	277,314	261,974	2.90%
YoY %	1.68%	0.53%	1.30%	2.67%	5.50%	5.86%	-	-
Horiz. %	118.74%	116.78%	116.16%	114.66%	111.68%	105.86%	100.00%	-
NOSH	74,420	74,433	74,402	74,353	74,069	73,363	72,770	0.37%
YoY %	-0.02%	0.04%	0.07%	0.38%	0.96%	0.81%	-	-
Horiz. %	102.27%	102.29%	102.24%	102.18%	101.79%	100.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	7.76%	10.26%	8.17%	12.94%	16.79%	16.19%	18.12%	-
YoY %	-24.37%	25.58%	-36.86%	-22.93%	3.71%	-10.65%	-	-
Horiz. %	42.83%	56.62%	45.09%	71.41%	92.66%	89.35%	100.00%	-
ROE	5.03%	6.10%	5.40%	7.62%	11.32%	11.03%	13.39%	-
YoY %	-17.54%	12.96%	-29.13%	-32.69%	2.63%	-17.63%	-	-
Horiz. %	37.57%	45.56%	40.33%	56.91%	84.54%	82.37%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	271.01	244.35	270.20	237.93	266.28	256.92	266.17	0.30%
YoY %	10.91%	-9.57%	13.56%	-10.65%	3.64%	-3.48%	-	-
Horiz. %	101.82%	91.80%	101.51%	89.39%	100.04%	96.52%	100.00%	-
EPS	21.04	25.08	22.08	30.78	44.72	41.68	48.22	-12.90%
YoY %	-16.11%	13.59%	-28.27%	-31.17%	7.29%	-13.56%	-	-
Horiz. %	43.63%	52.01%	45.79%	63.83%	92.74%	86.44%	100.00%	-
DPS	24.00	24.00	24.00	24.00	24.00	24.00	34.00	-5.63%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-29.41%	-	-
Horiz. %	70.59%	70.59%	70.59%	70.59%	70.59%	70.59%	100.00%	-
NAPS	4.18	4.11	4.09	4.04	3.95	3.78	3.60	2.51%
YoY %	1.70%	0.49%	1.24%	2.28%	4.50%	5.00%	-	-
Horiz. %	116.11%	114.17%	113.61%	112.22%	109.72%	105.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 74,397
RPS	271.11	244.49	270.24	237.81	265.13	253.37	260.37	0.67%
YoY %	10.89%	-9.53%	13.64%	-10.30%	4.64%	-2.69%	-	-
Horiz. %	104.12%	93.90%	103.79%	91.34%	101.83%	97.31%	100.00%	-
EPS	21.05	25.09	22.08	30.76	44.53	41.10	47.17	-12.57%
YoY %	-16.10%	13.63%	-28.22%	-30.92%	8.35%	-12.87%	-	-
Horiz. %	44.63%	53.19%	46.81%	65.21%	94.40%	87.13%	100.00%	-
DPS	24.01	24.01	24.00	23.99	23.90	23.67	33.26	-5.28%
YoY %	0.00%	0.04%	0.04%	0.38%	0.97%	-28.83%	-	-
Horiz. %	72.19%	72.19%	72.16%	72.13%	71.86%	71.17%	100.00%	-
NAPS	4.1816	4.1123	4.0906	4.0379	3.9329	3.7278	3.5216	2.90%
YoY %	1.69%	0.53%	1.31%	2.67%	5.50%	5.86%	-	-
Horiz. %	118.74%	116.77%	116.16%	114.66%	111.68%	105.86%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	3.59	2.88	3.88	4.74	4.52	4.84	4.80	-
P/RPS	1.32	1.18	1.44	1.99	1.70	1.88	1.80	-5.03%
YoY %	11.86%	-18.06%	-27.64%	17.06%	-9.57%	4.44%	-	-
Horiz. %	73.33%	65.56%	80.00%	110.56%	94.44%	104.44%	100.00%	-
P/EPS	17.06	11.48	17.57	15.40	10.11	11.61	9.95	9.39%
YoY %	48.61%	-34.66%	14.09%	52.32%	-12.92%	16.68%	-	-
Horiz. %	171.46%	115.38%	176.58%	154.77%	101.61%	116.68%	100.00%	-
EY	5.86	8.71	5.69	6.49	9.89	8.61	10.05	-8.59%
YoY %	-32.72%	53.08%	-12.33%	-34.38%	14.87%	-14.33%	-	-
Horiz. %	58.31%	86.67%	56.62%	64.58%	98.41%	85.67%	100.00%	-
DY	6.69	8.33	6.19	5.06	5.31	4.96	7.08	-0.93%
YoY %	-19.69%	34.57%	22.33%	-4.71%	7.06%	-29.94%	-	-
Horiz. %	94.49%	117.66%	87.43%	71.47%	75.00%	70.06%	100.00%	-
P/NAPS	0.86	0.70	0.95	1.17	1.14	1.28	1.33	-7.00%
YoY %	22.86%	-26.32%	-18.80%	2.63%	-10.94%	-3.76%	-	-
Horiz. %	64.66%	52.63%	71.43%	87.97%	85.71%	96.24%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	18/08/10	11/08/09	11/08/08	20/08/07	21/08/06	17/08/05	23/08/04	-
Price	3.76	3.10	3.70	4.50	4.34	4.82	4.84	-
P/RPS	1.39	1.27	1.37	1.89	1.63	1.88	1.82	-4.39%
YoY %	9.45%	-7.30%	-27.51%	15.95%	-13.30%	3.30%	-	-
Horiz. %	76.37%	69.78%	75.27%	103.85%	89.56%	103.30%	100.00%	-
P/EPS	17.87	12.36	16.76	14.62	9.70	11.56	10.04	10.08%
YoY %	44.58%	-26.25%	14.64%	50.72%	-16.09%	15.14%	-	-
Horiz. %	177.99%	123.11%	166.93%	145.62%	96.61%	115.14%	100.00%	-
EY	5.60	8.09	5.97	6.84	10.30	8.65	9.96	-9.14%
YoY %	-30.78%	35.51%	-12.72%	-33.59%	19.08%	-13.15%	-	-
Horiz. %	56.22%	81.22%	59.94%	68.67%	103.41%	86.85%	100.00%	-
DY	6.38	7.74	6.49	5.33	5.53	4.98	7.02	-1.57%
YoY %	-17.57%	19.26%	21.76%	-3.62%	11.04%	-29.06%	-	-
Horiz. %	90.88%	110.26%	92.45%	75.93%	78.77%	70.94%	100.00%	-
P/NAPS	0.90	0.75	0.90	1.11	1.10	1.28	1.34	-6.41%
YoY %	20.00%	-16.67%	-18.92%	0.91%	-14.06%	-4.48%	-	-
Horiz. %	67.16%	55.97%	67.16%	82.84%	82.09%	95.52%	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