[UAC] YoY TTM 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- -2.04%

YoY- -2.49%

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
TTM Result
Revenue	187,550	169,738	181,012	186,109	182,951	186,172	200,805	-1.13%
YoY %	10.49%	-6.23%	-2.74%	1.73%	-1.73%	-7.29%	-	-
Horiz. %	93.40%	84.53%	90.14%	92.68%	91.11%	92.71%	100.00%	-
PBT	22,111	30,866	39,537	45,177	44,754	44,891	44,581	-11.02%
YoY %	-28.36%	-21.93%	-12.48%	0.95%	-0.31%	0.70%	-	-
Horiz. %	49.60%	69.24%	88.69%	101.34%	100.39%	100.70%	100.00%	-
Tax	-3,084	-5,864	-12,194	-12,747	-11,471	-12,137	-12,560	-20.85%
YoY %	47.41%	51.91%	4.34%	-11.12%	5.49%	3.37%	-	-
Horiz. %	24.55%	46.69%	97.09%	101.49%	91.33%	96.63%	100.00%	-
NP	19,027	25,002	27,343	32,430	33,283	32,754	32,021	-8.30%
YoY %	-23.90%	-8.56%	-15.69%	-2.56%	1.62%	2.29%	-	-
Horiz. %	59.42%	78.08%	85.39%	101.28%	103.94%	102.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,027	25,002	27,373	32,455	33,283	32,754	32,021	-8.30%
YoY %	-23.90%	-8.66%	-15.66%	-2.49%	1.62%	2.29%	-	-
Horiz. %	59.42%	78.08%	85.48%	101.36%	103.94%	102.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.95%	19.00%	30.84%	28.22%	25.63%	27.04%	28.17%	-
YoY %	-26.58%	-38.39%	9.28%	10.11%	-5.21%	-4.01%	-	-
Horiz. %	49.52%	67.45%	109.48%	100.18%	90.98%	95.99%	100.00%	-
Total Cost	168,523	144,736	153,669	153,679	149,668	153,418	168,784	-0.02%
YoY %	16.43%	-5.81%	-0.01%	2.68%	-2.44%	-9.10%	-	-
Horiz. %	99.85%	85.75%	91.04%	91.05%	88.67%	90.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	301,320	299,129	291,165	279,455	262,385	243,648	208,727	6.30%
YoY %	0.73%	2.74%	4.19%	6.51%	7.69%	16.73%	-	-
Horiz. %	144.36%	143.31%	139.50%	133.89%	125.71%	116.73%	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	22,332	23,762	22,154	21,963	25,439	20,550	18,180	3.48%
YoY %	-6.02%	7.26%	0.87%	-13.66%	23.79%	13.04%	-	-
Horiz. %	122.84%	130.70%	121.86%	120.81%	139.93%	113.04%	100.00%	-
Div Payout %	117.37%	95.04%	80.94%	67.67%	76.43%	62.74%	56.78%	-
YoY %	23.50%	17.42%	19.61%	-11.46%	21.82%	10.50%	-	-
Horiz. %	206.71%	167.38%	142.55%	119.18%	134.61%	110.50%	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	301,320	299,129	291,165	279,455	262,385	243,648	208,727	6.30%
YoY %	0.73%	2.74%	4.19%	6.51%	7.69%	16.73%	-	-
Horiz. %	144.36%	143.31%	139.50%	133.89%	125.71%	116.73%	100.00%	-
NOSH	74,400	74,410	74,087	73,540	73,087	71,661	69,575	1.12%
YoY %	-0.01%	0.44%	0.74%	0.62%	1.99%	3.00%	-	-
Horiz. %	106.93%	106.95%	106.49%	105.70%	105.05%	103.00%	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	10.15%	14.73%	15.11%	17.43%	18.19%	17.59%	15.95%	-
YoY %	-31.09%	-2.51%	-13.31%	-4.18%	3.41%	10.28%	-	-
Horiz. %	63.64%	92.35%	94.73%	109.28%	114.04%	110.28%	100.00%	-
ROE	6.31%	8.36%	9.40%	11.61%	12.68%	13.44%	15.34%	-
YoY %	-24.52%	-11.06%	-19.04%	-8.44%	-5.65%	-12.39%	-	-
Horiz. %	41.13%	54.50%	61.28%	75.68%	82.66%	87.61%	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	252.08	228.11	244.32	253.07	250.32	259.79	288.61	-2.22%
YoY %	10.51%	-6.63%	-3.46%	1.10%	-3.65%	-9.99%	-	-
Horiz. %	87.34%	79.04%	84.65%	87.69%	86.73%	90.01%	100.00%	-
EPS	25.57	33.60	36.95	44.13	45.54	45.71	46.02	-9.32%
YoY %	-23.90%	-9.07%	-16.27%	-3.10%	-0.37%	-0.67%	-	-
Horiz. %	55.56%	73.01%	80.29%	95.89%	98.96%	99.33%	100.00%	-
DPS	30.00	32.00	30.00	30.00	35.00	29.00	26.13	2.32%
YoY %	-6.25%	6.67%	0.00%	-14.29%	20.69%	10.98%	-	-
Horiz. %	114.81%	122.46%	114.81%	114.81%	133.95%	110.98%	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	252.11	228.17	243.32	250.17	245.93	250.26	269.93	-1.13%
YoY %	10.49%	-6.23%	-2.74%	1.72%	-1.73%	-7.29%	-	-
Horiz. %	93.40%	84.53%	90.14%	92.68%	91.11%	92.71%	100.00%	-
EPS	25.58	33.61	36.80	43.63	44.74	44.03	43.04	-8.29%
YoY %	-23.89%	-8.67%	-15.65%	-2.48%	1.61%	2.30%	-	-
Horiz. %	59.43%	78.09%	85.50%	101.37%	103.95%	102.30%	100.00%	-
DPS	30.02	31.94	29.78	29.52	34.20	27.62	24.44	3.48%
YoY %	-6.01%	7.25%	0.88%	-13.68%	23.82%	13.01%	-	-
Horiz. %	122.83%	130.69%	121.85%	120.79%	139.93%	113.01%	100.00%	-
NAPS	4.0505	4.021	3.914	3.7565	3.5271	3.2752	2.8058	6.30%
YoY %	0.73%	2.73%	4.19%	6.50%	7.69%	16.73%	-	-
Horiz. %	144.36%	143.31%	139.50%	133.88%	125.71%	116.73%	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	1.17	2.02	1.76	1.90	1.96	1.87	1.37	-2.59%
YoY %	-42.08%	14.77%	-7.37%	-3.06%	4.81%	36.50%	-	-
Horiz. %	85.40%	147.45%	128.47%	138.69%	143.07%	136.50%	100.00%	-
P/EPS	11.57	13.69	11.64	10.92	10.76	10.63	8.60	5.06%
YoY %	-15.49%	17.61%	6.59%	1.49%	1.22%	23.60%	-	-
Horiz. %	134.53%	159.19%	135.35%	126.98%	125.12%	123.60%	100.00%	-
EY	8.64	7.30	8.59	9.16	9.29	9.40	11.62	-4.81%
YoY %	18.36%	-15.02%	-6.22%	-1.40%	-1.17%	-19.10%	-	-
Horiz. %	74.35%	62.82%	73.92%	78.83%	79.95%	80.90%	100.00%	-
DY	10.14	6.96	6.98	6.22	7.14	5.97	6.60	7.41%
YoY %	45.69%	-0.29%	12.22%	-12.89%	19.60%	-9.55%	-	-
Horiz. %	153.64%	105.45%	105.76%	94.24%	108.18%	90.45%	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	1.08	1.97	1.78	1.90	1.95	1.85	1.38	-3.99%
YoY %	-45.18%	10.67%	-6.32%	-2.56%	5.41%	34.06%	-	-
Horiz. %	78.26%	142.75%	128.99%	137.68%	141.30%	134.06%	100.00%	-
P/EPS	10.64	13.39	11.75	10.88	10.72	10.50	8.65	3.50%
YoY %	-20.54%	13.96%	8.00%	1.49%	2.10%	21.39%	-	-
Horiz. %	123.01%	154.80%	135.84%	125.78%	123.93%	121.39%	100.00%	-
EY	9.40	7.47	8.51	9.19	9.33	9.52	11.56	-3.38%
YoY %	25.84%	-12.22%	-7.40%	-1.50%	-2.00%	-17.65%	-	-
Horiz. %	81.31%	64.62%	73.62%	79.50%	80.71%	82.35%	100.00%	-
DY	11.03	7.11	6.91	6.25	7.17	6.04	6.57	9.01%
YoY %	55.13%	2.89%	10.56%	-12.83%	18.71%	-8.07%	-	-
Horiz. %	167.88%	108.22%	105.18%	95.13%	109.13%	91.93%	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