[UAC] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock

[UAC] UAC BHD

Announcement Date

30-Nov-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Sep-2005 [#3]

Profit Trend

QoQ- -0.37%

YoY- -11.38%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Annualized Quarter Result
Revenue	200,657	171,197	188,938	187,689	192,557	187,037	202,328	-0.13%
YoY %	17.21%	-9.39%	0.67%	-2.53%	2.95%	-7.56%	-	-
Horiz. %	99.17%	84.61%	93.38%	92.76%	95.17%	92.44%	100.00%	-
PBT	20,376	27,182	40,481	41,640	46,649	46,481	45,812	-12.62%
YoY %	-25.04%	-32.85%	-2.78%	-10.74%	0.36%	1.46%	-	-
Horiz. %	44.48%	59.33%	88.36%	90.89%	101.83%	101.46%	100.00%	-
Tax	-3,720	-5,784	-11,197	-11,226	-12,273	-12,172	-12,933	-18.73%
YoY %	35.68%	48.34%	0.26%	8.53%	-0.83%	5.88%	-	-
Horiz. %	28.76%	44.72%	86.58%	86.80%	94.90%	94.12%	100.00%	-
NP	16,656	21,398	29,284	30,413	34,376	34,309	32,878	-10.70%
YoY %	-22.16%	-26.93%	-3.71%	-11.53%	0.20%	4.35%	-	-
Horiz. %	50.66%	65.08%	89.07%	92.50%	104.56%	104.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,656	21,398	29,284	30,465	34,376	34,309	32,878	-10.70%
YoY %	-22.16%	-26.93%	-3.88%	-11.38%	0.20%	4.35%	-	-
Horiz. %	50.66%	65.08%	89.07%	92.66%	104.56%	104.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.26%	21.28%	27.66%	26.96%	26.31%	26.19%	28.23%	-
YoY %	-14.19%	-23.07%	2.60%	2.47%	0.46%	-7.23%	-	-
Horiz. %	64.68%	75.38%	97.98%	95.50%	93.20%	92.77%	100.00%	-
Total Cost	184,001	149,798	159,654	157,276	158,181	152,728	169,449	1.38%
YoY %	22.83%	-6.17%	1.51%	-0.57%	3.57%	-9.87%	-	-
Horiz. %	108.59%	88.40%	94.22%	92.82%	93.35%	90.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	301,325	298,966	291,308	278,914	261,609	241,882	207,293	6.42%
YoY %	0.79%	2.63%	4.44%	6.61%	8.16%	16.69%	-	-
Horiz. %	145.36%	144.22%	140.53%	134.55%	126.20%	116.69%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	11,904	11,899	11,859	11,743	16,517	11,382	11,055	1.23%
YoY %	0.04%	0.34%	0.99%	-28.90%	45.12%	2.96%	-	-
Horiz. %	107.68%	107.63%	107.27%	106.22%	149.41%	102.96%	100.00%	-
Div Payout %	71.47%	55.61%	40.50%	38.55%	48.05%	33.18%	33.63%	-
YoY %	28.52%	37.31%	5.06%	-19.77%	44.82%	-1.34%	-	-
Horiz. %	212.52%	165.36%	120.43%	114.63%	142.88%	98.66%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	301,325	298,966	291,308	278,914	261,609	241,882	207,293	6.42%
YoY %	0.79%	2.63%	4.44%	6.61%	8.16%	16.69%	-	-
Horiz. %	145.36%	144.22%	140.53%	134.55%	126.20%	116.69%	100.00%	-
NOSH	74,401	74,369	74,124	73,398	72,871	71,141	69,097	1.23%
YoY %	0.04%	0.33%	0.99%	0.72%	2.43%	2.96%	-	-
Horiz. %	107.68%	107.63%	107.28%	106.22%	105.46%	102.96%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	8.30%	12.50%	15.50%	16.20%	17.85%	18.34%	16.25%	-
YoY %	-33.60%	-19.35%	-4.32%	-9.24%	-2.67%	12.86%	-	-
Horiz. %	51.08%	76.92%	95.38%	99.69%	109.85%	112.86%	100.00%	-
ROE	5.53%	7.16%	10.05%	10.92%	13.14%	14.18%	15.86%	-
YoY %	-22.77%	-28.76%	-7.97%	-16.89%	-7.33%	-10.59%	-	-
Horiz. %	34.87%	45.15%	63.37%	68.85%	82.85%	89.41%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	269.70	230.20	254.89	255.71	264.24	262.91	292.81	-1.35%
YoY %	17.16%	-9.69%	-0.32%	-3.23%	0.51%	-10.21%	-	-
Horiz. %	92.11%	78.62%	87.05%	87.33%	90.24%	89.79%	100.00%	-
EPS	22.39	28.77	39.51	41.51	47.17	48.23	47.59	-11.79%
YoY %	-22.18%	-27.18%	-4.82%	-12.00%	-2.20%	1.34%	-	-
Horiz. %	47.05%	60.45%	83.02%	87.22%	99.12%	101.34%	100.00%	-
DPS	16.00	16.00	16.00	16.00	22.67	16.00	16.00	0.00%
YoY %	0.00%	0.00%	0.00%	-29.42%	41.69%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	141.69%	100.00%	100.00%	-
NAPS	4.05	4.02	3.93	3.80	3.59	3.40	3.00	5.12%
YoY %	0.75%	2.29%	3.42%	5.85%	5.59%	13.33%	-	-
Horiz. %	135.00%	134.00%	131.00%	126.67%	119.67%	113.33%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 73,540
RPS	269.73	230.13	253.98	252.30	258.84	251.42	271.98	-0.13%
YoY %	17.21%	-9.39%	0.67%	-2.53%	2.95%	-7.56%	-	-
Horiz. %	99.17%	84.61%	93.38%	92.76%	95.17%	92.44%	100.00%	-
EPS	22.39	28.76	39.36	40.95	46.21	46.12	44.20	-10.70%
YoY %	-22.15%	-26.93%	-3.88%	-11.38%	0.20%	4.34%	-	-
Horiz. %	50.66%	65.07%	89.05%	92.65%	104.55%	104.34%	100.00%	-
DPS	16.00	16.00	15.94	15.79	22.20	15.30	14.86	1.23%
YoY %	0.00%	0.38%	0.95%	-28.87%	45.10%	2.96%	-	-
Horiz. %	107.67%	107.67%	107.27%	106.26%	149.39%	102.96%	100.00%	-
NAPS	4.0505	4.0188	3.9159	3.7493	3.5167	3.2515	2.7865	6.42%
YoY %	0.79%	2.63%	4.44%	6.61%	8.16%	16.69%	-	-
Horiz. %	145.36%	144.22%	140.53%	134.55%	126.20%	116.69%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	2.96	4.60	4.30	4.82	4.90	4.86	3.96	-
P/RPS	1.10	2.00	1.69	1.88	1.85	1.85	1.35	-3.35%
YoY %	-45.00%	18.34%	-10.11%	1.62%	0.00%	37.04%	-	-
Horiz. %	81.48%	148.15%	125.19%	139.26%	137.04%	137.04%	100.00%	-
P/EPS	13.22	15.99	10.88	11.61	10.39	10.08	8.32	8.01%
YoY %	-17.32%	46.97%	-6.29%	11.74%	3.08%	21.15%	-	-
Horiz. %	158.89%	192.19%	130.77%	139.54%	124.88%	121.15%	100.00%	-
EY	7.56	6.26	9.19	8.61	9.63	9.92	12.02	-7.43%
YoY %	20.77%	-31.88%	6.74%	-10.59%	-2.92%	-17.47%	-	-
Horiz. %	62.90%	52.08%	76.46%	71.63%	80.12%	82.53%	100.00%	-
DY	5.41	3.48	3.72	3.32	4.63	3.29	4.04	4.98%
YoY %	55.46%	-6.45%	12.05%	-28.29%	40.73%	-18.56%	-	-
Horiz. %	133.91%	86.14%	92.08%	82.18%	114.60%	81.44%	100.00%	-
P/NAPS	0.73	1.14	1.09	1.27	1.36	1.43	1.32	-9.39%
YoY %	-35.96%	4.59%	-14.17%	-6.62%	-4.90%	8.33%	-	-
Horiz. %	55.30%	86.36%	82.58%	96.21%	103.03%	108.33%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	11/11/08	02/11/07	21/11/06	30/11/05	24/11/04	18/11/03	20/11/02	-
Price	2.72	4.50	4.34	4.80	4.88	4.80	3.98	-
P/RPS	1.01	1.95	1.70	1.88	1.85	1.83	1.36	-4.83%
YoY %	-48.21%	14.71%	-9.57%	1.62%	1.09%	34.56%	-	-
Horiz. %	74.26%	143.38%	125.00%	138.24%	136.03%	134.56%	100.00%	-
P/EPS	12.15	15.64	10.99	11.56	10.34	9.95	8.36	6.42%
YoY %	-22.31%	42.31%	-4.93%	11.80%	3.92%	19.02%	-	-
Horiz. %	145.33%	187.08%	131.46%	138.28%	123.68%	119.02%	100.00%	-
EY	8.23	6.39	9.10	8.65	9.67	10.05	11.96	-6.03%
YoY %	28.79%	-29.78%	5.20%	-10.55%	-3.78%	-15.97%	-	-
Horiz. %	68.81%	53.43%	76.09%	72.32%	80.85%	84.03%	100.00%	-
DY	5.88	3.56	3.69	3.33	4.64	3.33	4.02	6.53%
YoY %	65.17%	-3.52%	10.81%	-28.23%	39.34%	-17.16%	-	-
Horiz. %	146.27%	88.56%	91.79%	82.84%	115.42%	82.84%	100.00%	-
P/NAPS	0.67	1.12	1.10	1.26	1.36	1.41	1.33	-10.78%
YoY %	-40.18%	1.82%	-12.70%	-7.35%	-3.55%	6.02%	-	-
Horiz. %	50.38%	84.21%	82.71%	94.74%	102.26%	106.02%	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