[UAC] YoY Cumulative 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- 49.45%

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
Cumulative Result
Revenue	150,493	128,398	141,704	140,767	144,418	140,278	151,746	-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	15,282	20,387	30,361	31,230	34,987	34,861	34,359	-12.62%
YoY %	-25.04%	-32.85%	-2.78%	-10.74%	0.36%	1.46%	-	-
Horiz. %	44.48%	59.34%	88.36%	90.89%	101.83%	101.46%	100.00%	-
Tax	-2,790	-4,338	-8,398	-8,420	-9,205	-9,129	-9,700	-18.73%
YoY %	35.68%	48.34%	0.26%	8.53%	-0.83%	5.89%	-	-
Horiz. %	28.76%	44.72%	86.58%	86.80%	94.90%	94.11%	100.00%	-
NP	12,492	16,049	21,963	22,810	25,782	25,732	24,659	-10.70%
YoY %	-22.16%	-26.93%	-3.71%	-11.53%	0.19%	4.35%	-	-
Horiz. %	50.66%	65.08%	89.07%	92.50%	104.55%	104.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,492	16,049	21,963	22,849	25,782	25,732	24,659	-10.70%
YoY %	-22.16%	-26.93%	-3.88%	-11.38%	0.19%	4.35%	-	-
Horiz. %	50.66%	65.08%	89.07%	92.66%	104.55%	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	138,001	112,349	119,741	117,957	118,636	114,546	127,087	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	8,928	8,924	8,894	8,807	12,388	8,537	8,291	1.24%
YoY %	0.04%	0.34%	0.99%	-28.91%	45.11%	2.97%	-	-
Horiz. %	107.68%	107.63%	107.27%	106.22%	149.42%	102.97%	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	4.15%	5.37%	7.54%	8.19%	9.86%	10.64%	11.90%	-
YoY %	-22.72%	-28.78%	-7.94%	-16.94%	-7.33%	-10.59%	-	-
Horiz. %	34.87%	45.13%	63.36%	68.82%	82.86%	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	202.27	172.65	191.17	191.78	198.18	197.18	219.61	-1.36%
YoY %	17.16%	-9.69%	-0.32%	-3.23%	0.51%	-10.21%	-	-
Horiz. %	92.10%	78.62%	87.05%	87.33%	90.24%	89.79%	100.00%	-
EPS	16.79	21.58	29.63	31.13	35.38	36.17	35.69	-11.80%
YoY %	-22.20%	-27.17%	-4.82%	-12.01%	-2.18%	1.34%	-	-
Horiz. %	47.04%	60.47%	83.02%	87.22%	99.13%	101.34%	100.00%	-
DPS	12.00	12.00	12.00	12.00	17.00	12.00	12.00	0.00%
YoY %	0.00%	0.00%	0.00%	-29.41%	41.67%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	141.67%	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	202.30	172.60	190.48	189.22	194.13	188.57	203.98	-0.13%
YoY %	17.21%	-9.39%	0.67%	-2.53%	2.95%	-7.55%	-	-
Horiz. %	99.18%	84.62%	93.38%	92.76%	95.17%	92.45%	100.00%	-
EPS	16.79	21.57	29.52	30.71	34.66	34.59	33.15	-10.70%
YoY %	-22.16%	-26.93%	-3.87%	-11.40%	0.20%	4.34%	-	-
Horiz. %	50.65%	65.07%	89.05%	92.64%	104.56%	104.34%	100.00%	-
DPS	12.00	12.00	11.96	11.84	16.65	11.48	11.15	1.23%
YoY %	0.00%	0.33%	1.01%	-28.89%	45.03%	2.96%	-	-
Horiz. %	107.62%	107.62%	107.26%	106.19%	149.33%	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	1.46	2.66	2.25	2.51	2.47	2.46	1.80	-3.42%
YoY %	-45.11%	18.22%	-10.36%	1.62%	0.41%	36.67%	-	-
Horiz. %	81.11%	147.78%	125.00%	139.44%	137.22%	136.67%	100.00%	-
P/EPS	17.63	21.32	14.51	15.48	13.85	13.44	11.10	8.00%
YoY %	-17.31%	46.93%	-6.27%	11.77%	3.05%	21.08%	-	-
Horiz. %	158.83%	192.07%	130.72%	139.46%	124.77%	121.08%	100.00%	-
EY	5.67	4.69	6.89	6.46	7.22	7.44	9.01	-7.42%
YoY %	20.90%	-31.93%	6.66%	-10.53%	-2.96%	-17.43%	-	-
Horiz. %	62.93%	52.05%	76.47%	71.70%	80.13%	82.57%	100.00%	-
DY	4.05	2.61	2.79	2.49	3.47	2.47	3.03	4.95%
YoY %	55.17%	-6.45%	12.05%	-28.24%	40.49%	-18.48%	-	-
Horiz. %	133.66%	86.14%	92.08%	82.18%	114.52%	81.52%	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	1.34	2.61	2.27	2.50	2.46	2.43	1.81	-4.88%
YoY %	-48.66%	14.98%	-9.20%	1.63%	1.23%	34.25%	-	-
Horiz. %	74.03%	144.20%	125.41%	138.12%	135.91%	134.25%	100.00%	-
P/EPS	16.20	20.85	14.65	15.42	13.79	13.27	11.15	6.41%
YoY %	-22.30%	42.32%	-4.99%	11.82%	3.92%	19.01%	-	-
Horiz. %	145.29%	187.00%	131.39%	138.30%	123.68%	119.01%	100.00%	-
EY	6.17	4.80	6.83	6.49	7.25	7.54	8.97	-6.04%
YoY %	28.54%	-29.72%	5.24%	-10.48%	-3.85%	-15.94%	-	-
Horiz. %	68.78%	53.51%	76.14%	72.35%	80.82%	84.06%	100.00%	-
DY	4.41	2.67	2.76	2.50	3.48	2.50	3.02	6.50%
YoY %	65.17%	-3.26%	10.40%	-28.16%	39.20%	-17.22%	-	-
Horiz. %	146.03%	88.41%	91.39%	82.78%	115.23%	82.78%	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