[UAC] YoY TTM Result on 31-Dec-2006 [#4]

Stock

[UAC] UAC BHD

Announcement Date

14-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 12.94%

YoY- 9.46%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
TTM Result
Revenue	178,177	183,887	165,455	183,044	180,075	189,760	178,811	-0.05%
YoY %	-3.11%	11.14%	-9.61%	1.65%	-5.10%	6.12%	-	-
Horiz. %	99.65%	102.84%	92.53%	102.37%	100.71%	106.12%	100.00%	-
PBT	22,721	17,777	27,216	40,840	40,406	48,934	44,628	-10.63%
YoY %	27.81%	-34.68%	-33.36%	1.07%	-17.43%	9.65%	-	-
Horiz. %	50.91%	39.83%	60.98%	91.51%	90.54%	109.65%	100.00%	-
Tax	-3,021	-4,899	-4,632	-9,924	-12,216	-13,532	-11,395	-19.83%
YoY %	38.33%	-5.76%	53.33%	18.76%	9.73%	-18.75%	-	-
Horiz. %	26.51%	42.99%	40.65%	87.09%	107.20%	118.75%	100.00%	-
NP	19,700	12,878	22,584	30,916	28,190	35,402	33,233	-8.33%
YoY %	52.97%	-42.98%	-26.95%	9.67%	-20.37%	6.53%	-	-
Horiz. %	59.28%	38.75%	67.96%	93.03%	84.83%	106.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,700	12,878	22,584	30,916	28,245	35,402	33,233	-8.33%
YoY %	52.97%	-42.98%	-26.95%	9.46%	-20.22%	6.53%	-	-
Horiz. %	59.28%	38.75%	67.96%	93.03%	84.99%	106.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.30%	27.56%	17.02%	24.30%	30.23%	27.65%	25.53%	-
YoY %	-51.74%	61.93%	-29.96%	-19.62%	9.33%	8.30%	-	-
Horiz. %	52.10%	107.95%	66.67%	95.18%	118.41%	108.30%	100.00%	-
Total Cost	158,477	171,009	142,871	152,128	151,885	154,358	145,578	1.42%
YoY %	-7.33%	19.69%	-6.09%	0.16%	-1.60%	6.03%	-	-
Horiz. %	108.86%	117.47%	98.14%	104.50%	104.33%	106.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	305,681	301,376	305,909	300,411	284,853	271,726	253,412	3.17%
YoY %	1.43%	-1.48%	1.83%	5.46%	4.83%	7.23%	-	-
Horiz. %	120.63%	118.93%	120.72%	118.55%	112.41%	107.23%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	19,341	16,358	22,325	23,741	22,063	25,555	21,552	-1.78%
YoY %	18.24%	-26.73%	-5.96%	7.61%	-13.66%	18.57%	-	-
Horiz. %	89.74%	75.90%	103.59%	110.16%	102.37%	118.57%	100.00%	-
Div Payout %	98.18%	127.03%	98.85%	76.79%	78.12%	72.19%	64.85%	-
YoY %	-22.71%	28.51%	28.73%	-1.70%	8.21%	11.32%	-	-
Horiz. %	151.40%	195.88%	152.43%	118.41%	120.46%	111.32%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	305,681	301,376	305,909	300,411	284,853	271,726	253,412	3.17%
YoY %	1.43%	-1.48%	1.83%	5.46%	4.83%	7.23%	-	-
Horiz. %	120.63%	118.93%	120.72%	118.55%	112.41%	107.23%	100.00%	-
NOSH	74,374	74,230	74,430	74,175	73,605	73,044	72,403	0.44%
YoY %	0.19%	-0.27%	0.34%	0.77%	0.77%	0.89%	-	-
Horiz. %	102.72%	102.52%	102.80%	102.45%	101.66%	100.89%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	11.06%	7.00%	13.65%	16.89%	15.65%	18.66%	18.59%	-
YoY %	58.00%	-48.72%	-19.18%	7.92%	-16.13%	0.38%	-	-
Horiz. %	59.49%	37.65%	73.43%	90.86%	84.19%	100.38%	100.00%	-
ROE	6.44%	4.27%	7.38%	10.29%	9.92%	13.03%	13.11%	-
YoY %	50.82%	-42.14%	-28.28%	3.73%	-23.87%	-0.61%	-	-
Horiz. %	49.12%	32.57%	56.29%	78.49%	75.67%	99.39%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	239.57	247.72	222.29	246.77	244.65	259.79	246.96	-0.50%
YoY %	-3.29%	11.44%	-9.92%	0.87%	-5.83%	5.20%	-	-
Horiz. %	97.01%	100.31%	90.01%	99.92%	99.06%	105.20%	100.00%	-
EPS	26.49	17.35	30.34	41.68	38.37	48.47	45.90	-8.74%
YoY %	52.68%	-42.81%	-27.21%	8.63%	-20.84%	5.60%	-	-
Horiz. %	57.71%	37.80%	66.10%	90.81%	83.59%	105.60%	100.00%	-
DPS	26.00	22.00	30.00	32.00	30.00	35.00	29.77	-2.22%
YoY %	18.18%	-26.67%	-6.25%	6.67%	-14.29%	17.57%	-	-
Horiz. %	87.34%	73.90%	100.77%	107.49%	100.77%	117.57%	100.00%	-
NAPS	4.11	4.06	4.11	4.05	3.87	3.72	3.50	2.71%
YoY %	1.23%	-1.22%	1.48%	4.65%	4.03%	6.29%	-	-
Horiz. %	117.43%	116.00%	117.43%	115.71%	110.57%	106.29%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 74,175
RPS	239.51	247.19	222.41	246.05	242.06	255.08	240.36	-0.05%
YoY %	-3.11%	11.14%	-9.61%	1.65%	-5.10%	6.12%	-	-
Horiz. %	99.65%	102.84%	92.53%	102.37%	100.71%	106.12%	100.00%	-
EPS	26.48	17.31	30.36	41.56	37.97	47.59	44.67	-8.33%
YoY %	52.98%	-42.98%	-26.95%	9.45%	-20.21%	6.54%	-	-
Horiz. %	59.28%	38.75%	67.97%	93.04%	85.00%	106.54%	100.00%	-
DPS	26.00	21.99	30.01	31.91	29.66	34.35	28.97	-1.78%
YoY %	18.24%	-26.72%	-5.95%	7.59%	-13.65%	18.57%	-	-
Horiz. %	89.75%	75.91%	103.59%	110.15%	102.38%	118.57%	100.00%	-
NAPS	4.1091	4.0512	4.1122	4.0382	3.8291	3.6527	3.4065	3.17%
YoY %	1.43%	-1.48%	1.83%	5.46%	4.83%	7.23%	-	-
Horiz. %	120.63%	118.93%	120.72%	118.54%	112.41%	107.23%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	3.49	2.57	4.30	3.98	4.80	5.30	4.98	-
P/RPS	1.46	1.04	1.93	1.61	1.96	2.04	2.02	-5.26%
YoY %	40.38%	-46.11%	19.88%	-17.86%	-3.92%	0.99%	-	-
Horiz. %	72.28%	51.49%	95.54%	79.70%	97.03%	100.99%	100.00%	-
P/EPS	13.18	14.81	14.17	9.55	12.51	10.94	10.85	3.29%
YoY %	-11.01%	4.52%	48.38%	-23.66%	14.35%	0.83%	-	-
Horiz. %	121.47%	136.50%	130.60%	88.02%	115.30%	100.83%	100.00%	-
EY	7.59	6.75	7.06	10.47	7.99	9.14	9.22	-3.18%
YoY %	12.44%	-4.39%	-32.57%	31.04%	-12.58%	-0.87%	-	-
Horiz. %	82.32%	73.21%	76.57%	113.56%	86.66%	99.13%	100.00%	-
DY	7.45	8.56	6.98	8.04	6.25	6.60	5.98	3.72%
YoY %	-12.97%	22.64%	-13.18%	28.64%	-5.30%	10.37%	-	-
Horiz. %	124.58%	143.14%	116.72%	134.45%	104.52%	110.37%	100.00%	-
P/NAPS	0.85	0.63	1.05	0.98	1.24	1.42	1.42	-8.19%
YoY %	34.92%	-40.00%	7.14%	-20.97%	-12.68%	0.00%	-	-
Horiz. %	59.86%	44.37%	73.94%	69.01%	87.32%	100.00%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	22/02/10	18/02/09	25/02/08	14/02/07	15/02/06	17/02/05	18/02/04	-
Price	3.25	3.10	4.26	3.88	4.80	5.00	4.90	-
P/RPS	1.36	1.25	1.92	1.57	1.96	1.92	1.98	-6.06%
YoY %	8.80%	-34.90%	22.29%	-19.90%	2.08%	-3.03%	-	-
Horiz. %	68.69%	63.13%	96.97%	79.29%	98.99%	96.97%	100.00%	-
P/EPS	12.27	17.87	14.04	9.31	12.51	10.32	10.68	2.33%
YoY %	-31.34%	27.28%	50.81%	-25.58%	21.22%	-3.37%	-	-
Horiz. %	114.89%	167.32%	131.46%	87.17%	117.13%	96.63%	100.00%	-
EY	8.15	5.60	7.12	10.74	7.99	9.69	9.37	-2.29%
YoY %	45.54%	-21.35%	-33.71%	34.42%	-17.54%	3.42%	-	-
Horiz. %	86.98%	59.77%	75.99%	114.62%	85.27%	103.42%	100.00%	-
DY	8.00	7.10	7.04	8.25	6.25	7.00	6.07	4.70%
YoY %	12.68%	0.85%	-14.67%	32.00%	-10.71%	15.32%	-	-
Horiz. %	131.80%	116.97%	115.98%	135.91%	102.97%	115.32%	100.00%	-
P/NAPS	0.79	0.76	1.04	0.96	1.24	1.34	1.40	-9.08%
YoY %	3.95%	-26.92%	8.33%	-22.58%	-7.46%	-4.29%	-	-
Horiz. %	56.43%	54.29%	74.29%	68.57%	88.57%	95.71%	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