[UAC] YoY TTM 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- -9.67%

YoY- -26.95%

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
TTM Result
Revenue	187,034	178,177	183,887	165,455	183,044	180,075	189,760	-0.24%
YoY %	4.97%	-3.11%	11.14%	-9.61%	1.65%	-5.10%	-	-
Horiz. %	98.56%	93.90%	96.91%	87.19%	96.46%	94.90%	100.00%	-
PBT	20,484	22,721	17,777	27,216	40,840	40,406	48,934	-13.50%
YoY %	-9.85%	27.81%	-34.68%	-33.36%	1.07%	-17.43%	-	-
Horiz. %	41.86%	46.43%	36.33%	55.62%	83.46%	82.57%	100.00%	-
Tax	-4,063	-3,021	-4,899	-4,632	-9,924	-12,216	-13,532	-18.16%
YoY %	-34.49%	38.33%	-5.76%	53.33%	18.76%	9.73%	-	-
Horiz. %	30.03%	22.32%	36.20%	34.23%	73.34%	90.27%	100.00%	-
NP	16,421	19,700	12,878	22,584	30,916	28,190	35,402	-12.01%
YoY %	-16.64%	52.97%	-42.98%	-26.95%	9.67%	-20.37%	-	-
Horiz. %	46.38%	55.65%	36.38%	63.79%	87.33%	79.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,421	19,700	12,878	22,584	30,916	28,245	35,402	-12.01%
YoY %	-16.64%	52.97%	-42.98%	-26.95%	9.46%	-20.22%	-	-
Horiz. %	46.38%	55.65%	36.38%	63.79%	87.33%	79.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.83%	13.30%	27.56%	17.02%	24.30%	30.23%	27.65%	-
YoY %	49.10%	-51.74%	61.93%	-29.96%	-19.62%	9.33%	-	-
Horiz. %	71.72%	48.10%	99.67%	61.56%	87.88%	109.33%	100.00%	-
Total Cost	170,613	158,477	171,009	142,871	152,128	151,885	154,358	1.68%
YoY %	7.66%	-7.33%	19.69%	-6.09%	0.16%	-1.60%	-	-
Horiz. %	110.53%	102.67%	110.79%	92.56%	98.56%	98.40%	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	17,867	19,341	16,358	22,325	23,741	22,063	25,555	-5.78%
YoY %	-7.62%	18.24%	-26.73%	-5.96%	7.61%	-13.66%	-	-
Horiz. %	69.92%	75.68%	64.01%	87.36%	92.90%	86.34%	100.00%	-
Div Payout %	108.81%	98.18%	127.03%	98.85%	76.79%	78.12%	72.19%	-
YoY %	10.83%	-22.71%	28.51%	28.73%	-1.70%	8.21%	-	-
Horiz. %	150.73%	136.00%	175.97%	136.93%	106.37%	108.21%	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	8.78%	11.06%	7.00%	13.65%	16.89%	15.65%	18.66%	-
YoY %	-20.61%	58.00%	-48.72%	-19.18%	7.92%	-16.13%	-	-
Horiz. %	47.05%	59.27%	37.51%	73.15%	90.51%	83.87%	100.00%	-
ROE	5.26%	6.44%	4.27%	7.38%	10.29%	9.92%	13.03%	-
YoY %	-18.32%	50.82%	-42.14%	-28.28%	3.73%	-23.87%	-	-
Horiz. %	40.37%	49.42%	32.77%	56.64%	78.97%	76.13%	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	251.46	239.57	247.72	222.29	246.77	244.65	259.79	-0.54%
YoY %	4.96%	-3.29%	11.44%	-9.92%	0.87%	-5.83%	-	-
Horiz. %	96.79%	92.22%	95.35%	85.57%	94.99%	94.17%	100.00%	-
EPS	22.08	26.49	17.35	30.34	41.68	38.37	48.47	-12.27%
YoY %	-16.65%	52.68%	-42.81%	-27.21%	8.63%	-20.84%	-	-
Horiz. %	45.55%	54.65%	35.80%	62.60%	85.99%	79.16%	100.00%	-
DPS	24.00	26.00	22.00	30.00	32.00	30.00	35.00	-6.09%
YoY %	-7.69%	18.18%	-26.67%	-6.25%	6.67%	-14.29%	-	-
Horiz. %	68.57%	74.29%	62.86%	85.71%	91.43%	85.71%	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	251.42	239.51	247.19	222.41	246.05	242.06	255.08	-0.24%
YoY %	4.97%	-3.11%	11.14%	-9.61%	1.65%	-5.10%	-	-
Horiz. %	98.57%	93.90%	96.91%	87.19%	96.46%	94.90%	100.00%	-
EPS	22.07	26.48	17.31	30.36	41.56	37.97	47.59	-12.01%
YoY %	-16.65%	52.98%	-42.98%	-26.95%	9.45%	-20.21%	-	-
Horiz. %	46.38%	55.64%	36.37%	63.79%	87.33%	79.79%	100.00%	-
DPS	24.02	26.00	21.99	30.01	31.91	29.66	34.35	-5.78%
YoY %	-7.62%	18.24%	-26.72%	-5.95%	7.59%	-13.65%	-	-
Horiz. %	69.93%	75.69%	64.02%	87.37%	92.90%	86.35%	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	1.37	1.46	1.04	1.93	1.61	1.96	2.04	-6.41%
YoY %	-6.16%	40.38%	-46.11%	19.88%	-17.86%	-3.92%	-	-
Horiz. %	67.16%	71.57%	50.98%	94.61%	78.92%	96.08%	100.00%	-
P/EPS	15.58	13.18	14.81	14.17	9.55	12.51	10.94	6.06%
YoY %	18.21%	-11.01%	4.52%	48.38%	-23.66%	14.35%	-	-
Horiz. %	142.41%	120.48%	135.37%	129.52%	87.29%	114.35%	100.00%	-
EY	6.42	7.59	6.75	7.06	10.47	7.99	9.14	-5.71%
YoY %	-15.42%	12.44%	-4.39%	-32.57%	31.04%	-12.58%	-	-
Horiz. %	70.24%	83.04%	73.85%	77.24%	114.55%	87.42%	100.00%	-
DY	6.98	7.45	8.56	6.98	8.04	6.25	6.60	0.93%
YoY %	-6.31%	-12.97%	22.64%	-13.18%	28.64%	-5.30%	-	-
Horiz. %	105.76%	112.88%	129.70%	105.76%	121.82%	94.70%	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	1.36	1.36	1.25	1.92	1.57	1.96	1.92	-5.58%
YoY %	0.00%	8.80%	-34.90%	22.29%	-19.90%	2.08%	-	-
Horiz. %	70.83%	70.83%	65.10%	100.00%	81.77%	102.08%	100.00%	-
P/EPS	15.49	12.27	17.87	14.04	9.31	12.51	10.32	6.99%
YoY %	26.24%	-31.34%	27.28%	50.81%	-25.58%	21.22%	-	-
Horiz. %	150.10%	118.90%	173.16%	136.05%	90.21%	121.22%	100.00%	-
EY	6.46	8.15	5.60	7.12	10.74	7.99	9.69	-6.53%
YoY %	-20.74%	45.54%	-21.35%	-33.71%	34.42%	-17.54%	-	-
Horiz. %	66.67%	84.11%	57.79%	73.48%	110.84%	82.46%	100.00%	-
DY	7.02	8.00	7.10	7.04	8.25	6.25	7.00	0.04%
YoY %	-12.25%	12.68%	0.85%	-14.67%	32.00%	-10.71%	-	-
Horiz. %	100.29%	114.29%	101.43%	100.57%	117.86%	89.29%	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