[UAC] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock

[UAC] UAC BHD

Announcement Date

17-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- 19.82%

YoY- 5.39%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Annualized Quarter Result
Revenue	161,080	193,888	185,596	193,940	196,124	200,600	186,860	-2.44%
YoY %	-16.92%	4.47%	-4.30%	-1.11%	-2.23%	7.35%	-	-
Horiz. %	86.20%	103.76%	99.32%	103.79%	104.96%	107.35%	100.00%	-
PBT	16,044	16,404	38,812	45,700	42,880	51,320	42,956	-15.12%
YoY %	-2.19%	-57.73%	-15.07%	6.58%	-16.45%	19.47%	-	-
Horiz. %	37.35%	38.19%	90.35%	106.39%	99.82%	119.47%	100.00%	-
Tax	-2,704	-3,444	-10,092	-11,840	-10,752	-13,340	-11,240	-21.11%
YoY %	21.49%	65.87%	14.76%	-10.12%	19.40%	-18.68%	-	-
Horiz. %	24.06%	30.64%	89.79%	105.34%	95.66%	118.68%	100.00%	-
NP	13,340	12,960	28,720	33,860	32,128	37,980	31,716	-13.42%
YoY %	2.93%	-54.87%	-15.18%	5.39%	-15.41%	19.75%	-	-
Horiz. %	42.06%	40.86%	90.55%	106.76%	101.30%	119.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,340	12,960	28,720	33,860	32,128	37,980	31,716	-13.42%
YoY %	2.93%	-54.87%	-15.18%	5.39%	-15.41%	19.75%	-	-
Horiz. %	42.06%	40.86%	90.55%	106.76%	101.30%	119.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.85%	20.99%	26.00%	25.91%	25.07%	25.99%	26.17%	-
YoY %	-19.72%	-19.27%	0.35%	3.35%	-3.54%	-0.69%	-	-
Horiz. %	64.39%	80.21%	99.35%	99.01%	95.80%	99.31%	100.00%	-
Total Cost	147,740	180,928	156,876	160,080	163,996	162,620	155,144	-0.81%
YoY %	-18.34%	15.33%	-2.00%	-2.39%	0.85%	4.82%	-	-
Horiz. %	95.23%	116.62%	101.12%	103.18%	105.71%	104.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	305,212	309,103	308,457	283,891	269,665	263,306	238,577	4.18%
YoY %	-1.26%	0.21%	8.65%	5.28%	2.42%	10.37%	-	-
Horiz. %	127.93%	129.56%	129.29%	118.99%	113.03%	110.37%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	305,212	309,103	308,457	283,891	269,665	263,306	238,577	4.18%
YoY %	-1.26%	0.21%	8.65%	5.28%	2.42%	10.37%	-	-
Horiz. %	127.93%	129.56%	129.29%	118.99%	113.03%	110.37%	100.00%	-
NOSH	74,441	74,482	74,327	73,930	73,278	72,536	70,794	0.83%
YoY %	-0.06%	0.21%	0.54%	0.89%	1.02%	2.46%	-	-
Horiz. %	105.15%	105.21%	104.99%	104.43%	103.51%	102.46%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	8.28%	6.68%	15.47%	17.46%	16.38%	18.93%	16.97%	-
YoY %	23.95%	-56.82%	-11.40%	6.59%	-13.47%	11.55%	-	-
Horiz. %	48.79%	39.36%	91.16%	102.89%	96.52%	111.55%	100.00%	-
ROE	4.37%	4.19%	9.31%	11.93%	11.91%	14.42%	13.29%	-
YoY %	4.30%	-54.99%	-21.96%	0.17%	-17.41%	8.50%	-	-
Horiz. %	32.88%	31.53%	70.05%	89.77%	89.62%	108.50%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	216.38	260.31	249.70	262.33	267.64	276.55	263.95	-3.25%
YoY %	-16.88%	4.25%	-4.81%	-1.98%	-3.22%	4.77%	-	-
Horiz. %	81.98%	98.62%	94.60%	99.39%	101.40%	104.77%	100.00%	-
EPS	17.92	17.40	38.64	45.80	43.92	52.36	44.80	-14.15%
YoY %	2.99%	-54.97%	-15.63%	4.28%	-16.12%	16.87%	-	-
Horiz. %	40.00%	38.84%	86.25%	102.23%	98.04%	116.88%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.10	4.15	4.15	3.84	3.68	3.63	3.37	3.31%
YoY %	-1.20%	0.00%	8.07%	4.35%	1.38%	7.72%	-	-
Horiz. %	121.66%	123.15%	123.15%	113.95%	109.20%	107.72%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 73,930
RPS	216.53	260.63	249.49	260.70	263.64	269.65	251.18	-2.44%
YoY %	-16.92%	4.47%	-4.30%	-1.12%	-2.23%	7.35%	-	-
Horiz. %	86.21%	103.76%	99.33%	103.79%	104.96%	107.35%	100.00%	-
EPS	17.93	17.42	38.61	45.52	43.19	51.05	42.63	-13.42%
YoY %	2.93%	-54.88%	-15.18%	5.39%	-15.40%	19.75%	-	-
Horiz. %	42.06%	40.86%	90.57%	106.78%	101.31%	119.75%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.1028	4.1551	4.1464	3.8162	3.625	3.5395	3.2071	4.18%
YoY %	-1.26%	0.21%	8.65%	5.27%	2.42%	10.36%	-	-
Horiz. %	127.93%	129.56%	129.29%	118.99%	113.03%	110.36%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	2.92	4.12	4.32	4.84	5.05	5.15	3.88	-
P/RPS	1.35	1.58	1.73	1.85	1.89	1.86	1.47	-1.40%
YoY %	-14.56%	-8.67%	-6.49%	-2.12%	1.61%	26.53%	-	-
Horiz. %	91.84%	107.48%	117.69%	125.85%	128.57%	126.53%	100.00%	-
P/EPS	16.29	23.68	11.18	10.57	11.52	9.84	8.66	11.09%
YoY %	-31.21%	111.81%	5.77%	-8.25%	17.07%	13.63%	-	-
Horiz. %	188.11%	273.44%	129.10%	122.06%	133.03%	113.63%	100.00%	-
EY	6.14	4.22	8.94	9.46	8.68	10.17	11.55	-9.98%
YoY %	45.50%	-52.80%	-5.50%	8.99%	-14.65%	-11.95%	-	-
Horiz. %	53.16%	36.54%	77.40%	81.90%	75.15%	88.05%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.71	0.99	1.04	1.26	1.37	1.42	1.15	-7.71%
YoY %	-28.28%	-4.81%	-17.46%	-8.03%	-3.52%	23.48%	-	-
Horiz. %	61.74%	86.09%	90.43%	109.57%	119.13%	123.48%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	13/05/09	13/05/08	23/05/07	17/05/06	30/05/05	19/05/04	21/05/03	-
Price	2.90	4.20	4.70	4.58	4.78	4.70	3.98	-
P/RPS	1.34	1.61	1.88	1.75	1.79	1.70	1.51	-1.96%
YoY %	-16.77%	-14.36%	7.43%	-2.23%	5.29%	12.58%	-	-
Horiz. %	88.74%	106.62%	124.50%	115.89%	118.54%	112.58%	100.00%	-
P/EPS	16.18	24.14	12.16	10.00	10.90	8.98	8.88	10.50%
YoY %	-32.97%	98.52%	21.60%	-8.26%	21.38%	1.13%	-	-
Horiz. %	182.21%	271.85%	136.94%	112.61%	122.75%	101.13%	100.00%	-
EY	6.18	4.14	8.22	10.00	9.17	11.14	11.26	-9.50%
YoY %	49.28%	-49.64%	-17.80%	9.05%	-17.68%	-1.07%	-	-
Horiz. %	54.88%	36.77%	73.00%	88.81%	81.44%	98.93%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.71	1.01	1.13	1.19	1.30	1.29	1.18	-8.11%
YoY %	-29.70%	-10.62%	-5.04%	-8.46%	0.78%	9.32%	-	-
Horiz. %	60.17%	85.59%	95.76%	100.85%	110.17%	109.32%	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