[UAC] YoY TTM Result on 30-Jun-2007 [#2]

Stock

[UAC] UAC BHD

Announcement Date

20-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- -12.94%

YoY- -12.65%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	188,079	174,312	177,516	172,882	184,448	187,159	181,369	0.60%
YoY %	7.90%	-1.80%	2.68%	-6.27%	-1.45%	3.19%	-	-
Horiz. %	103.70%	96.11%	97.88%	95.32%	101.70%	103.19%	100.00%	-
PBT	21,709	18,598	22,158	33,738	42,247	45,854	45,533	-11.60%
YoY %	16.73%	-16.07%	-34.32%	-20.14%	-7.87%	0.70%	-	-
Horiz. %	47.68%	40.85%	48.66%	74.10%	92.78%	100.70%	100.00%	-
Tax	-3,514	-4,600	-2,803	-7,941	-12,756	-12,736	-11,644	-18.09%
YoY %	23.61%	-64.11%	64.70%	37.75%	-0.16%	-9.38%	-	-
Horiz. %	30.18%	39.51%	24.07%	68.20%	109.55%	109.38%	100.00%	-
NP	18,195	13,998	19,355	25,797	29,491	33,118	33,889	-9.84%
YoY %	29.98%	-27.68%	-24.97%	-12.53%	-10.95%	-2.28%	-	-
Horiz. %	53.69%	41.31%	57.11%	76.12%	87.02%	97.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,195	13,998	19,355	25,797	29,532	33,132	33,889	-9.84%
YoY %	29.98%	-27.68%	-24.97%	-12.65%	-10.87%	-2.23%	-	-
Horiz. %	53.69%	41.31%	57.11%	76.12%	87.14%	97.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.19%	24.73%	12.65%	23.54%	30.19%	27.78%	25.57%	-
YoY %	-34.53%	95.49%	-46.26%	-22.03%	8.68%	8.64%	-	-
Horiz. %	63.32%	96.71%	49.47%	92.06%	118.07%	108.64%	100.00%	-
Total Cost	169,884	160,314	158,161	147,085	154,957	154,041	147,480	2.38%
YoY %	5.97%	1.36%	7.53%	-5.08%	0.59%	4.45%	-	-
Horiz. %	115.19%	108.70%	107.24%	99.73%	105.07%	104.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	311,444	305,904	304,545	300,567	293,154	277,672	262,737	2.87%
YoY %	1.81%	0.45%	1.32%	2.53%	5.58%	5.68%	-	-
Horiz. %	118.54%	116.43%	115.91%	114.40%	111.58%	105.68%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	19,351	16,354	22,332	23,762	22,154	21,963	25,439	-4.45%
YoY %	18.33%	-26.77%	-6.02%	7.26%	0.87%	-13.66%	-	-
Horiz. %	76.07%	64.29%	87.79%	93.41%	87.09%	86.34%	100.00%	-
Div Payout %	106.35%	116.84%	115.39%	92.11%	75.02%	66.29%	75.07%	-
YoY %	-8.98%	1.26%	25.27%	22.78%	13.17%	-11.70%	-	-
Horiz. %	141.67%	155.64%	153.71%	122.70%	99.93%	88.30%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	311,444	305,904	304,545	300,567	293,154	277,672	262,737	2.87%
YoY %	1.81%	0.45%	1.32%	2.53%	5.58%	5.68%	-	-
Horiz. %	118.54%	116.43%	115.91%	114.40%	111.58%	105.68%	100.00%	-
NOSH	74,508	74,429	74,461	74,397	74,216	73,458	72,982	0.34%
YoY %	0.11%	-0.04%	0.09%	0.24%	1.03%	0.65%	-	-
Horiz. %	102.09%	101.98%	102.03%	101.94%	101.69%	100.65%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	9.67%	8.03%	10.90%	14.92%	15.99%	17.70%	18.69%	-
YoY %	20.42%	-26.33%	-26.94%	-6.69%	-9.66%	-5.30%	-	-
Horiz. %	51.74%	42.96%	58.32%	79.83%	85.55%	94.70%	100.00%	-
ROE	5.84%	4.58%	6.36%	8.58%	10.07%	11.93%	12.90%	-
YoY %	27.51%	-27.99%	-25.87%	-14.80%	-15.59%	-7.52%	-	-
Horiz. %	45.27%	35.50%	49.30%	66.51%	78.06%	92.48%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	252.43	234.20	238.40	232.37	248.53	254.78	248.51	0.26%
YoY %	7.78%	-1.76%	2.59%	-6.50%	-2.45%	2.52%	-	-
Horiz. %	101.58%	94.24%	95.93%	93.51%	100.01%	102.52%	100.00%	-
EPS	24.42	18.81	25.99	34.67	39.79	45.10	46.43	-10.15%
YoY %	29.82%	-27.63%	-25.04%	-12.87%	-11.77%	-2.86%	-	-
Horiz. %	52.60%	40.51%	55.98%	74.67%	85.70%	97.14%	100.00%	-
DPS	26.00	22.00	30.00	32.00	30.00	30.00	35.00	-4.83%
YoY %	18.18%	-26.67%	-6.25%	6.67%	0.00%	-14.29%	-	-
Horiz. %	74.29%	62.86%	85.71%	91.43%	85.71%	85.71%	100.00%	-
NAPS	4.18	4.11	4.09	4.04	3.95	3.78	3.60	2.51%
YoY %	1.70%	0.49%	1.24%	2.28%	4.50%	5.00%	-	-
Horiz. %	116.11%	114.17%	113.61%	112.22%	109.72%	105.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 74,397
RPS	252.82	234.32	238.62	232.39	247.94	251.59	243.80	0.60%
YoY %	7.90%	-1.80%	2.68%	-6.27%	-1.45%	3.20%	-	-
Horiz. %	103.70%	96.11%	97.88%	95.32%	101.70%	103.20%	100.00%	-
EPS	24.46	18.82	26.02	34.68	39.70	44.54	45.55	-9.83%
YoY %	29.97%	-27.67%	-24.97%	-12.64%	-10.87%	-2.22%	-	-
Horiz. %	53.70%	41.32%	57.12%	76.14%	87.16%	97.78%	100.00%	-
DPS	26.01	21.98	30.02	31.94	29.78	29.52	34.20	-4.45%
YoY %	18.33%	-26.78%	-6.01%	7.25%	0.88%	-13.68%	-	-
Horiz. %	76.05%	64.27%	87.78%	93.39%	87.08%	86.32%	100.00%	-
NAPS	4.1866	4.1121	4.0938	4.0403	3.9407	3.7326	3.5318	2.87%
YoY %	1.81%	0.45%	1.32%	2.53%	5.58%	5.69%	-	-
Horiz. %	118.54%	116.43%	115.91%	114.40%	111.58%	105.69%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	3.59	2.88	3.88	4.74	4.52	4.84	4.80	-
P/RPS	1.42	1.23	1.63	2.04	1.82	1.90	1.93	-4.98%
YoY %	15.45%	-24.54%	-20.10%	12.09%	-4.21%	-1.55%	-	-
Horiz. %	73.58%	63.73%	84.46%	105.70%	94.30%	98.45%	100.00%	-
P/EPS	14.70	15.31	14.93	13.67	11.36	10.73	10.34	6.03%
YoY %	-3.98%	2.55%	9.22%	20.33%	5.87%	3.77%	-	-
Horiz. %	142.17%	148.07%	144.39%	132.21%	109.86%	103.77%	100.00%	-
EY	6.80	6.53	6.70	7.32	8.80	9.32	9.67	-5.69%
YoY %	4.13%	-2.54%	-8.47%	-16.82%	-5.58%	-3.62%	-	-
Horiz. %	70.32%	67.53%	69.29%	75.70%	91.00%	96.38%	100.00%	-
DY	7.24	7.64	7.73	6.75	6.64	6.20	7.29	-0.11%
YoY %	-5.24%	-1.16%	14.52%	1.66%	7.10%	-14.95%	-	-
Horiz. %	99.31%	104.80%	106.04%	92.59%	91.08%	85.05%	100.00%	-
P/NAPS	0.86	0.70	0.95	1.17	1.14	1.28	1.33	-7.00%
YoY %	22.86%	-26.32%	-18.80%	2.63%	-10.94%	-3.76%	-	-
Horiz. %	64.66%	52.63%	71.43%	87.97%	85.71%	96.24%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	18/08/10	11/08/09	11/08/08	20/08/07	21/08/06	17/08/05	23/08/04	-
Price	3.76	3.10	3.70	4.50	4.34	4.82	4.84	-
P/RPS	1.49	1.32	1.55	1.94	1.75	1.89	1.95	-4.38%
YoY %	12.88%	-14.84%	-20.10%	10.86%	-7.41%	-3.08%	-	-
Horiz. %	76.41%	67.69%	79.49%	99.49%	89.74%	96.92%	100.00%	-
P/EPS	15.40	16.48	14.23	12.98	10.91	10.69	10.42	6.72%
YoY %	-6.55%	15.81%	9.63%	18.97%	2.06%	2.59%	-	-
Horiz. %	147.79%	158.16%	136.56%	124.57%	104.70%	102.59%	100.00%	-
EY	6.49	6.07	7.03	7.71	9.17	9.36	9.59	-6.29%
YoY %	6.92%	-13.66%	-8.82%	-15.92%	-2.03%	-2.40%	-	-
Horiz. %	67.67%	63.30%	73.31%	80.40%	95.62%	97.60%	100.00%	-
DY	6.91	7.10	8.11	7.11	6.91	6.22	7.23	-0.75%
YoY %	-2.68%	-12.45%	14.06%	2.89%	11.09%	-13.97%	-	-
Horiz. %	95.57%	98.20%	112.17%	98.34%	95.57%	86.03%	100.00%	-
P/NAPS	0.90	0.75	0.90	1.11	1.10	1.28	1.34	-6.41%
YoY %	20.00%	-16.67%	-18.92%	0.91%	-14.06%	-4.48%	-	-
Horiz. %	67.16%	55.97%	67.16%	82.84%	82.09%	95.52%	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