[UAC] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock

[UAC] UAC BHD

Announcement Date

02-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- -6.5%

YoY- -26.93%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	198,221	176,594	200,657	171,197	188,938	187,689	192,557	0.48%
YoY %	12.25%	-11.99%	17.21%	-9.39%	0.67%	-2.53%	-	-
Horiz. %	102.94%	91.71%	104.21%	88.91%	98.12%	97.47%	100.00%	-
PBT	18,066	20,437	20,376	27,182	40,481	41,640	46,649	-14.61%
YoY %	-11.60%	0.30%	-25.04%	-32.85%	-2.78%	-10.74%	-	-
Horiz. %	38.73%	43.81%	43.68%	58.27%	86.78%	89.26%	100.00%	-
Tax	-4,324	-3,056	-3,720	-5,784	-11,197	-11,226	-12,273	-15.95%
YoY %	-41.49%	17.85%	35.68%	48.34%	0.26%	8.53%	-	-
Horiz. %	35.23%	24.90%	30.31%	47.13%	91.23%	91.47%	100.00%	-
NP	13,742	17,381	16,656	21,398	29,284	30,413	34,376	-14.16%
YoY %	-20.94%	4.35%	-22.16%	-26.93%	-3.71%	-11.53%	-	-
Horiz. %	39.98%	50.56%	48.45%	62.25%	85.19%	88.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,742	17,381	16,656	21,398	29,284	30,465	34,376	-14.16%
YoY %	-20.94%	4.35%	-22.16%	-26.93%	-3.88%	-11.38%	-	-
Horiz. %	39.98%	50.56%	48.45%	62.25%	85.19%	88.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.93%	14.95%	18.26%	21.28%	27.66%	26.96%	26.31%	-
YoY %	60.07%	-18.13%	-14.19%	-23.07%	2.60%	2.47%	-	-
Horiz. %	90.95%	56.82%	69.40%	80.88%	105.13%	102.47%	100.00%	-
Total Cost	184,478	159,213	184,001	149,798	159,654	157,276	158,181	2.59%
YoY %	15.87%	-13.47%	22.83%	-6.17%	1.51%	-0.57%	-	-
Horiz. %	116.62%	100.65%	116.32%	94.70%	100.93%	99.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	308,837	302,834	301,325	298,966	291,308	278,914	261,609	2.80%
YoY %	1.98%	0.50%	0.79%	2.63%	4.44%	6.61%	-	-
Horiz. %	118.05%	115.76%	115.18%	114.28%	111.35%	106.61%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	15,876	17,857	11,904	11,899	11,859	11,743	16,517	-0.65%
YoY %	-11.09%	50.01%	0.04%	0.34%	0.99%	-28.90%	-	-
Horiz. %	96.12%	108.11%	72.07%	72.04%	71.80%	71.10%	100.00%	-
Div Payout %	115.52%	102.74%	71.47%	55.61%	40.50%	38.55%	48.05%	-
YoY %	12.44%	43.75%	28.52%	37.31%	5.06%	-19.77%	-	-
Horiz. %	240.42%	213.82%	148.74%	115.73%	84.29%	80.23%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	308,837	302,834	301,325	298,966	291,308	278,914	261,609	2.80%
YoY %	1.98%	0.50%	0.79%	2.63%	4.44%	6.61%	-	-
Horiz. %	118.05%	115.76%	115.18%	114.28%	111.35%	106.61%	100.00%	-
NOSH	74,418	74,406	74,401	74,369	74,124	73,398	72,871	0.35%
YoY %	0.02%	0.01%	0.04%	0.33%	0.99%	0.72%	-	-
Horiz. %	102.12%	102.11%	102.10%	102.06%	101.72%	100.72%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	6.93%	9.84%	8.30%	12.50%	15.50%	16.20%	17.85%	-
YoY %	-29.57%	18.55%	-33.60%	-19.35%	-4.32%	-9.24%	-	-
Horiz. %	38.82%	55.13%	46.50%	70.03%	86.83%	90.76%	100.00%	-
ROE	4.45%	5.74%	5.53%	7.16%	10.05%	10.92%	13.14%	-
YoY %	-22.47%	3.80%	-22.77%	-28.76%	-7.97%	-16.89%	-	-
Horiz. %	33.87%	43.68%	42.09%	54.49%	76.48%	83.11%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	266.36	237.34	269.70	230.20	254.89	255.71	264.24	0.13%
YoY %	12.23%	-12.00%	17.16%	-9.69%	-0.32%	-3.23%	-	-
Horiz. %	100.80%	89.82%	102.07%	87.12%	96.46%	96.77%	100.00%	-
EPS	18.47	23.36	22.39	28.77	39.51	41.51	47.17	-14.46%
YoY %	-20.93%	4.33%	-22.18%	-27.18%	-4.82%	-12.00%	-	-
Horiz. %	39.16%	49.52%	47.47%	60.99%	83.76%	88.00%	100.00%	-
DPS	21.33	24.00	16.00	16.00	16.00	16.00	22.67	-1.00%
YoY %	-11.13%	50.00%	0.00%	0.00%	0.00%	-29.42%	-	-
Horiz. %	94.09%	105.87%	70.58%	70.58%	70.58%	70.58%	100.00%	-
NAPS	4.15	4.07	4.05	4.02	3.93	3.80	3.59	2.44%
YoY %	1.97%	0.49%	0.75%	2.29%	3.42%	5.85%	-	-
Horiz. %	115.60%	113.37%	112.81%	111.98%	109.47%	105.85%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 74,410
RPS	266.46	237.39	269.73	230.13	253.98	252.30	258.84	0.48%
YoY %	12.25%	-11.99%	17.21%	-9.39%	0.67%	-2.53%	-	-
Horiz. %	102.94%	91.71%	104.21%	88.91%	98.12%	97.47%	100.00%	-
EPS	18.47	23.36	22.39	28.76	39.36	40.95	46.21	-14.16%
YoY %	-20.93%	4.33%	-22.15%	-26.93%	-3.88%	-11.38%	-	-
Horiz. %	39.97%	50.55%	48.45%	62.24%	85.18%	88.62%	100.00%	-
DPS	21.34	24.00	16.00	16.00	15.94	15.79	22.20	-0.65%
YoY %	-11.08%	50.00%	0.00%	0.38%	0.95%	-28.87%	-	-
Horiz. %	96.13%	108.11%	72.07%	72.07%	71.80%	71.13%	100.00%	-
NAPS	4.1515	4.0708	4.0505	4.0188	3.9159	3.7493	3.5167	2.80%
YoY %	1.98%	0.50%	0.79%	2.63%	4.44%	6.61%	-	-
Horiz. %	118.05%	115.76%	115.18%	114.28%	111.35%	106.61%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	3.60	3.23	2.96	4.60	4.30	4.82	4.90	-
P/RPS	1.35	1.36	1.10	2.00	1.69	1.88	1.85	-5.11%
YoY %	-0.74%	23.64%	-45.00%	18.34%	-10.11%	1.62%	-	-
Horiz. %	72.97%	73.51%	59.46%	108.11%	91.35%	101.62%	100.00%	-
P/EPS	19.49	13.83	13.22	15.99	10.88	11.61	10.39	11.04%
YoY %	40.93%	4.61%	-17.32%	46.97%	-6.29%	11.74%	-	-
Horiz. %	187.58%	133.11%	127.24%	153.90%	104.72%	111.74%	100.00%	-
EY	5.13	7.23	7.56	6.26	9.19	8.61	9.63	-9.95%
YoY %	-29.05%	-4.37%	20.77%	-31.88%	6.74%	-10.59%	-	-
Horiz. %	53.27%	75.08%	78.50%	65.01%	95.43%	89.41%	100.00%	-
DY	5.93	7.43	5.41	3.48	3.72	3.32	4.63	4.20%
YoY %	-20.19%	37.34%	55.46%	-6.45%	12.05%	-28.29%	-	-
Horiz. %	128.08%	160.48%	116.85%	75.16%	80.35%	71.71%	100.00%	-
P/NAPS	0.87	0.79	0.73	1.14	1.09	1.27	1.36	-7.17%
YoY %	10.13%	8.22%	-35.96%	4.59%	-14.17%	-6.62%	-	-
Horiz. %	63.97%	58.09%	53.68%	83.82%	80.15%	93.38%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	08/11/10	05/11/09	11/11/08	02/11/07	21/11/06	30/11/05	24/11/04	-
Price	3.55	3.16	2.72	4.50	4.34	4.80	4.88	-
P/RPS	1.33	1.33	1.01	1.95	1.70	1.88	1.85	-5.34%
YoY %	0.00%	31.68%	-48.21%	14.71%	-9.57%	1.62%	-	-
Horiz. %	71.89%	71.89%	54.59%	105.41%	91.89%	101.62%	100.00%	-
P/EPS	19.22	13.53	12.15	15.64	10.99	11.56	10.34	10.87%
YoY %	42.05%	11.36%	-22.31%	42.31%	-4.93%	11.80%	-	-
Horiz. %	185.88%	130.85%	117.50%	151.26%	106.29%	111.80%	100.00%	-
EY	5.20	7.39	8.23	6.39	9.10	8.65	9.67	-9.81%
YoY %	-29.63%	-10.21%	28.79%	-29.78%	5.20%	-10.55%	-	-
Horiz. %	53.77%	76.42%	85.11%	66.08%	94.11%	89.45%	100.00%	-
DY	6.01	7.59	5.88	3.56	3.69	3.33	4.64	4.40%
YoY %	-20.82%	29.08%	65.17%	-3.52%	10.81%	-28.23%	-	-
Horiz. %	129.53%	163.58%	126.72%	76.72%	79.53%	71.77%	100.00%	-
P/NAPS	0.86	0.78	0.67	1.12	1.10	1.26	1.36	-7.35%
YoY %	10.26%	16.42%	-40.18%	1.82%	-12.70%	-7.35%	-	-
Horiz. %	63.24%	57.35%	49.26%	82.35%	80.88%	92.65%	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