[UAC] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock

[UAC] UAC BHD

Announcement Date

21-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 95.65%

YoY- 8.33%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Cumulative Result
Revenue	90,941	100,516	88,455	98,617	94,244	96,845	94,287	-0.59%
YoY %	-9.53%	13.64%	-10.30%	4.64%	-2.69%	2.71%	-	-
Horiz. %	96.45%	106.61%	93.81%	104.59%	99.95%	102.71%	100.00%	-
PBT	11,252	10,431	15,489	22,591	20,750	23,830	22,925	-11.17%
YoY %	7.87%	-32.66%	-31.44%	8.87%	-12.92%	3.95%	-	-
Horiz. %	49.08%	45.50%	67.56%	98.54%	90.51%	103.95%	100.00%	-
Tax	-1,918	-2,217	-4,046	-6,029	-5,489	-6,285	-6,036	-17.37%
YoY %	13.49%	45.21%	32.89%	-9.84%	12.67%	-4.13%	-	-
Horiz. %	31.78%	36.73%	67.03%	99.88%	90.94%	104.13%	100.00%	-
NP	9,334	8,214	11,443	16,562	15,261	17,545	16,889	-9.40%
YoY %	13.64%	-28.22%	-30.91%	8.52%	-13.02%	3.88%	-	-
Horiz. %	55.27%	48.64%	67.75%	98.06%	90.36%	103.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,334	8,214	11,443	16,562	15,289	17,545	16,889	-9.40%
YoY %	13.64%	-28.22%	-30.91%	8.33%	-12.86%	3.88%	-	-
Horiz. %	55.27%	48.64%	67.75%	98.06%	90.53%	103.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.05%	21.25%	26.12%	26.69%	26.45%	26.37%	26.33%	-
YoY %	-19.76%	-18.64%	-2.14%	0.91%	0.30%	0.15%	-	-
Horiz. %	64.76%	80.71%	99.20%	101.37%	100.46%	100.15%	100.00%	-
Total Cost	81,607	92,302	77,012	82,055	78,983	79,300	77,398	0.88%
YoY %	-11.59%	19.85%	-6.15%	3.89%	-0.40%	2.46%	-	-
Horiz. %	105.44%	119.26%	99.50%	106.02%	102.05%	102.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	305,922	304,304	300,388	292,575	277,314	261,974	238,232	4.25%
YoY %	0.53%	1.30%	2.67%	5.50%	5.86%	9.97%	-	-
Horiz. %	128.41%	127.73%	126.09%	122.81%	116.41%	109.97%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	8,932	8,928	8,922	8,888	8,803	12,371	8,508	0.81%
YoY %	0.04%	0.07%	0.38%	0.97%	-28.84%	45.40%	-	-
Horiz. %	104.98%	104.94%	104.87%	104.47%	103.47%	145.40%	100.00%	-
Div Payout %	95.69%	108.70%	77.97%	53.67%	57.58%	70.51%	50.38%	-
YoY %	-11.97%	39.41%	45.28%	-6.79%	-18.34%	39.96%	-	-
Horiz. %	189.94%	215.76%	154.76%	106.53%	114.29%	139.96%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	305,922	304,304	300,388	292,575	277,314	261,974	238,232	4.25%
YoY %	0.53%	1.30%	2.67%	5.50%	5.86%	9.97%	-	-
Horiz. %	128.41%	127.73%	126.09%	122.81%	116.41%	109.97%	100.00%	-
NOSH	74,433	74,402	74,353	74,069	73,363	72,770	70,902	0.81%
YoY %	0.04%	0.07%	0.38%	0.96%	0.81%	2.63%	-	-
Horiz. %	104.98%	104.94%	104.87%	104.47%	103.47%	102.63%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	10.26%	8.17%	12.94%	16.79%	16.19%	18.12%	17.91%	-
YoY %	25.58%	-36.86%	-22.93%	3.71%	-10.65%	1.17%	-	-
Horiz. %	57.29%	45.62%	72.25%	93.75%	90.40%	101.17%	100.00%	-
ROE	3.05%	2.70%	3.81%	5.66%	5.51%	6.70%	7.09%	-
YoY %	12.96%	-29.13%	-32.69%	2.72%	-17.76%	-5.50%	-	-
Horiz. %	43.02%	38.08%	53.74%	79.83%	77.72%	94.50%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	122.18	135.10	118.97	133.14	128.46	133.08	132.98	-1.40%
YoY %	-9.56%	13.56%	-10.64%	3.64%	-3.47%	0.08%	-	-
Horiz. %	91.88%	101.59%	89.46%	100.12%	96.60%	100.08%	100.00%	-
EPS	12.54	11.04	15.39	22.36	20.84	24.11	23.82	-10.13%
YoY %	13.59%	-28.27%	-31.17%	7.29%	-13.56%	1.22%	-	-
Horiz. %	52.64%	46.35%	64.61%	93.87%	87.49%	101.22%	100.00%	-
DPS	12.00	12.00	12.00	12.00	12.00	17.00	12.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-29.41%	41.67%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	141.67%	100.00%	-
NAPS	4.11	4.09	4.04	3.95	3.78	3.60	3.36	3.41%
YoY %	0.49%	1.24%	2.28%	4.50%	5.00%	7.14%	-	-
Horiz. %	122.32%	121.73%	120.24%	117.56%	112.50%	107.14%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 74,216
RPS	122.25	135.12	118.90	132.56	126.69	130.18	126.74	-0.59%
YoY %	-9.52%	13.64%	-10.30%	4.63%	-2.68%	2.71%	-	-
Horiz. %	96.46%	106.61%	93.81%	104.59%	99.96%	102.71%	100.00%	-
EPS	12.55	11.04	15.38	22.26	20.55	23.58	22.70	-9.39%
YoY %	13.68%	-28.22%	-30.91%	8.32%	-12.85%	3.88%	-	-
Horiz. %	55.29%	48.63%	67.75%	98.06%	90.53%	103.88%	100.00%	-
DPS	12.01	12.00	11.99	11.95	11.83	16.63	11.44	0.81%
YoY %	0.08%	0.08%	0.33%	1.01%	-28.86%	45.37%	-	-
Horiz. %	104.98%	104.90%	104.81%	104.46%	103.41%	145.37%	100.00%	-
NAPS	4.1123	4.0906	4.0379	3.9329	3.7278	3.5216	3.2024	4.25%
YoY %	0.53%	1.31%	2.67%	5.50%	5.86%	9.97%	-	-
Horiz. %	128.41%	127.74%	126.09%	122.81%	116.41%	109.97%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	2.88	3.88	4.74	4.52	4.84	4.80	4.32	-
P/RPS	2.36	2.87	3.98	3.39	3.77	3.61	3.25	-5.18%
YoY %	-17.77%	-27.89%	17.40%	-10.08%	4.43%	11.08%	-	-
Horiz. %	72.62%	88.31%	122.46%	104.31%	116.00%	111.08%	100.00%	-
P/EPS	22.97	35.14	30.80	20.21	23.22	19.91	18.14	4.00%
YoY %	-34.63%	14.09%	52.40%	-12.96%	16.62%	9.76%	-	-
Horiz. %	126.63%	193.72%	169.79%	111.41%	128.00%	109.76%	100.00%	-
EY	4.35	2.85	3.25	4.95	4.31	5.02	5.51	-3.85%
YoY %	52.63%	-12.31%	-34.34%	14.85%	-14.14%	-8.89%	-	-
Horiz. %	78.95%	51.72%	58.98%	89.84%	78.22%	91.11%	100.00%	-
DY	4.17	3.09	2.53	2.65	2.48	3.54	2.78	6.98%
YoY %	34.95%	22.13%	-4.53%	6.85%	-29.94%	27.34%	-	-
Horiz. %	150.00%	111.15%	91.01%	95.32%	89.21%	127.34%	100.00%	-
P/NAPS	0.70	0.95	1.17	1.14	1.28	1.33	1.29	-9.67%
YoY %	-26.32%	-18.80%	2.63%	-10.94%	-3.76%	3.10%	-	-
Horiz. %	54.26%	73.64%	90.70%	88.37%	99.22%	103.10%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	11/08/09	11/08/08	20/08/07	21/08/06	17/08/05	23/08/04	18/08/03	-
Price	3.10	3.70	4.50	4.34	4.82	4.84	4.46	-
P/RPS	2.54	2.74	3.78	3.26	3.75	3.64	3.35	-4.50%
YoY %	-7.30%	-27.51%	15.95%	-13.07%	3.02%	8.66%	-	-
Horiz. %	75.82%	81.79%	112.84%	97.31%	111.94%	108.66%	100.00%	-
P/EPS	24.72	33.51	29.24	19.41	23.13	20.07	18.72	4.73%
YoY %	-26.23%	14.60%	50.64%	-16.08%	15.25%	7.21%	-	-
Horiz. %	132.05%	179.01%	156.20%	103.69%	123.56%	107.21%	100.00%	-
EY	4.05	2.98	3.42	5.15	4.32	4.98	5.34	-4.49%
YoY %	35.91%	-12.87%	-33.59%	19.21%	-13.25%	-6.74%	-	-
Horiz. %	75.84%	55.81%	64.04%	96.44%	80.90%	93.26%	100.00%	-
DY	3.87	3.24	2.67	2.76	2.49	3.51	2.69	6.24%
YoY %	19.44%	21.35%	-3.26%	10.84%	-29.06%	30.48%	-	-
Horiz. %	143.87%	120.45%	99.26%	102.60%	92.57%	130.48%	100.00%	-
P/NAPS	0.75	0.90	1.11	1.10	1.28	1.34	1.33	-9.09%
YoY %	-16.67%	-18.92%	0.91%	-14.06%	-4.48%	0.75%	-	-
Horiz. %	56.39%	67.67%	83.46%	82.71%	96.24%	100.75%	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