[UAC] YoY Quarter Result on 31-Dec-2007 [#4]

Stock

[UAC] UAC BHD

Announcement Date

25-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- 41.88%

YoY- -27.01%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Quarter Result
Revenue	38,368	45,731	33,394	37,057	41,340	39,308	45,342	-2.74%
YoY %	-16.10%	36.94%	-9.88%	-10.36%	5.17%	-13.31%	-	-
Horiz. %	84.62%	100.86%	73.65%	81.73%	91.17%	86.69%	100.00%	-
PBT	6,934	7,393	2,495	6,829	10,479	9,176	13,947	-10.98%
YoY %	-6.21%	196.31%	-63.46%	-34.83%	14.20%	-34.21%	-	-
Horiz. %	49.72%	53.01%	17.89%	48.96%	75.13%	65.79%	100.00%	-
Tax	-820	-729	-2,109	-294	-1,526	-3,796	-4,327	-24.20%
YoY %	-12.48%	65.43%	-617.35%	80.73%	59.80%	12.27%	-	-
Horiz. %	18.95%	16.85%	48.74%	6.79%	35.27%	87.73%	100.00%	-
NP	6,114	6,664	386	6,535	8,953	5,380	9,620	-7.27%
YoY %	-8.25%	1,626.42%	-94.09%	-27.01%	66.41%	-44.07%	-	-
Horiz. %	63.56%	69.27%	4.01%	67.93%	93.07%	55.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,114	6,664	386	6,535	8,953	5,410	9,620	-7.27%
YoY %	-8.25%	1,626.42%	-94.09%	-27.01%	65.49%	-43.76%	-	-
Horiz. %	63.56%	69.27%	4.01%	67.93%	93.07%	56.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.83%	9.86%	84.53%	4.31%	14.56%	41.37%	31.02%	-
YoY %	19.98%	-88.34%	1,861.25%	-70.40%	-64.81%	33.37%	-	-
Horiz. %	38.14%	31.79%	272.50%	13.89%	46.94%	133.37%	100.00%	-
Total Cost	32,254	39,067	33,008	30,522	32,387	33,928	35,722	-1.68%
YoY %	-17.44%	18.36%	8.14%	-5.76%	-4.54%	-5.02%	-	-
Horiz. %	90.29%	109.36%	92.40%	85.44%	90.66%	94.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	312,394	305,681	301,376	305,909	300,411	284,853	271,726	2.35%
YoY %	2.20%	1.43%	-1.48%	1.83%	5.46%	4.83%	-	-
Horiz. %	114.97%	112.50%	110.91%	112.58%	110.56%	104.83%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	5,950	5,949	7,423	13,397	14,835	13,248	13,148	-12.37%
YoY %	0.02%	-19.86%	-44.59%	-9.69%	11.98%	0.76%	-	-
Horiz. %	45.25%	45.25%	56.46%	101.89%	112.83%	100.76%	100.00%	-
Div Payout %	97.32%	89.29%	1,923.08%	205.01%	165.70%	244.90%	136.67%	-
YoY %	8.99%	-95.36%	838.04%	23.72%	-32.34%	79.19%	-	-
Horiz. %	71.21%	65.33%	1,407.10%	150.00%	121.24%	179.19%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	312,394	305,681	301,376	305,909	300,411	284,853	271,726	2.35%
YoY %	2.20%	1.43%	-1.48%	1.83%	5.46%	4.83%	-	-
Horiz. %	114.97%	112.50%	110.91%	112.58%	110.56%	104.83%	100.00%	-
NOSH	74,379	74,374	74,230	74,430	74,175	73,605	73,044	0.30%
YoY %	0.01%	0.19%	-0.27%	0.34%	0.77%	0.77%	-	-
Horiz. %	101.83%	101.82%	101.62%	101.90%	101.55%	100.77%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	15.94%	14.57%	1.16%	17.63%	21.66%	13.69%	21.22%	-
YoY %	9.40%	1,156.03%	-93.42%	-18.61%	58.22%	-35.49%	-	-
Horiz. %	75.12%	68.66%	5.47%	83.08%	102.07%	64.51%	100.00%	-
ROE	1.96%	2.18%	0.13%	2.14%	2.98%	1.90%	3.54%	-
YoY %	-10.09%	1,576.92%	-93.93%	-28.19%	56.84%	-46.33%	-	-
Horiz. %	55.37%	61.58%	3.67%	60.45%	84.18%	53.67%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	51.58	61.49	44.99	49.79	55.73	53.40	62.07	-3.03%
YoY %	-16.12%	36.67%	-9.64%	-10.66%	4.36%	-13.97%	-	-
Horiz. %	83.10%	99.07%	72.48%	80.22%	89.79%	86.03%	100.00%	-
EPS	8.22	8.96	0.52	8.78	12.07	7.35	13.17	-7.55%
YoY %	-8.26%	1,623.08%	-94.08%	-27.26%	64.22%	-44.19%	-	-
Horiz. %	62.41%	68.03%	3.95%	66.67%	91.65%	55.81%	100.00%	-
DPS	8.00	8.00	10.00	18.00	20.00	18.00	18.00	-12.63%
YoY %	0.00%	-20.00%	-44.44%	-10.00%	11.11%	0.00%	-	-
Horiz. %	44.44%	44.44%	55.56%	100.00%	111.11%	100.00%	100.00%	-
NAPS	4.20	4.11	4.06	4.11	4.05	3.87	3.72	2.04%
YoY %	2.19%	1.23%	-1.22%	1.48%	4.65%	4.03%	-	-
Horiz. %	112.90%	110.48%	109.14%	110.48%	108.87%	104.03%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 74,430
RPS	51.58	61.47	44.89	49.81	55.57	52.84	60.95	-2.74%
YoY %	-16.09%	36.93%	-9.88%	-10.37%	5.17%	-13.31%	-	-
Horiz. %	84.63%	100.85%	73.65%	81.72%	91.17%	86.69%	100.00%	-
EPS	8.22	8.96	0.52	8.78	12.03	7.27	12.93	-7.26%
YoY %	-8.26%	1,623.08%	-94.08%	-27.02%	65.47%	-43.77%	-	-
Horiz. %	63.57%	69.30%	4.02%	67.90%	93.04%	56.23%	100.00%	-
DPS	8.00	8.00	9.98	18.01	19.94	17.81	17.67	-12.36%
YoY %	0.00%	-19.84%	-44.59%	-9.68%	11.96%	0.79%	-	-
Horiz. %	45.27%	45.27%	56.48%	101.92%	112.85%	100.79%	100.00%	-
NAPS	4.1993	4.1091	4.0512	4.1122	4.0382	3.8291	3.6527	2.35%
YoY %	2.20%	1.43%	-1.48%	1.83%	5.46%	4.83%	-	-
Horiz. %	114.96%	112.49%	110.91%	112.58%	110.55%	104.83%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	3.44	3.49	2.57	4.30	3.98	4.80	5.30	-
P/RPS	6.67	5.68	5.71	8.64	7.14	8.99	8.54	-4.03%
YoY %	17.43%	-0.53%	-33.91%	21.01%	-20.58%	5.27%	-	-
Horiz. %	78.10%	66.51%	66.86%	101.17%	83.61%	105.27%	100.00%	-
P/EPS	41.85	38.95	494.23	48.97	32.97	65.31	40.24	0.65%
YoY %	7.45%	-92.12%	909.25%	48.53%	-49.52%	62.30%	-	-
Horiz. %	104.00%	96.79%	1,228.21%	121.69%	81.93%	162.30%	100.00%	-
EY	2.39	2.57	0.20	2.04	3.03	1.53	2.48	-0.61%
YoY %	-7.00%	1,185.00%	-90.20%	-32.67%	98.04%	-38.31%	-	-
Horiz. %	96.37%	103.63%	8.06%	82.26%	122.18%	61.69%	100.00%	-
DY	2.33	2.29	3.89	4.19	5.03	3.75	3.40	-6.10%
YoY %	1.75%	-41.13%	-7.16%	-16.70%	34.13%	10.29%	-	-
Horiz. %	68.53%	67.35%	114.41%	123.24%	147.94%	110.29%	100.00%	-
P/NAPS	0.82	0.85	0.63	1.05	0.98	1.24	1.42	-8.74%
YoY %	-3.53%	34.92%	-40.00%	7.14%	-20.97%	-12.68%	-	-
Horiz. %	57.75%	59.86%	44.37%	73.94%	69.01%	87.32%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	22/02/10	18/02/09	25/02/08	14/02/07	15/02/06	17/02/05	-
Price	3.42	3.25	3.10	4.26	3.88	4.80	5.00	-
P/RPS	6.63	5.29	6.89	8.56	6.96	8.99	8.05	-3.18%
YoY %	25.33%	-23.22%	-19.51%	22.99%	-22.58%	11.68%	-	-
Horiz. %	82.36%	65.71%	85.59%	106.34%	86.46%	111.68%	100.00%	-
P/EPS	41.61	36.27	596.15	48.52	32.15	65.31	37.97	1.53%
YoY %	14.72%	-93.92%	1,128.67%	50.92%	-50.77%	72.00%	-	-
Horiz. %	109.59%	95.52%	1,570.06%	127.79%	84.67%	172.00%	100.00%	-
EY	2.40	2.76	0.17	2.06	3.11	1.53	2.63	-1.51%
YoY %	-13.04%	1,523.53%	-91.75%	-33.76%	103.27%	-41.83%	-	-
Horiz. %	91.25%	104.94%	6.46%	78.33%	118.25%	58.17%	100.00%	-
DY	2.34	2.46	3.23	4.23	5.15	3.75	3.60	-6.92%
YoY %	-4.88%	-23.84%	-23.64%	-17.86%	37.33%	4.17%	-	-
Horiz. %	65.00%	68.33%	89.72%	117.50%	143.06%	104.17%	100.00%	-
P/NAPS	0.81	0.79	0.76	1.04	0.96	1.24	1.34	-8.04%
YoY %	2.53%	3.95%	-26.92%	8.33%	-22.58%	-7.46%	-	-
Horiz. %	60.45%	58.96%	56.72%	77.61%	71.64%	92.54%	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