[UAC] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock

[UAC] UAC BHD

Announcement Date

17-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- -4.82%

YoY- -12.86%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Annualized Quarter Result
Revenue	193,940	180,075	187,689	188,488	196,124	189,760	192,557	0.47%
YoY %	7.70%	-4.06%	-0.42%	-3.89%	3.35%	-1.45%	-	-
Horiz. %	100.72%	93.52%	97.47%	97.89%	101.85%	98.55%	100.00%	-
PBT	45,700	40,406	41,640	41,500	42,880	48,934	46,649	-1.36%
YoY %	13.10%	-2.96%	0.34%	-3.22%	-12.37%	4.90%	-	-
Horiz. %	97.97%	86.62%	89.26%	88.96%	91.92%	104.90%	100.00%	-
Tax	-11,840	-12,216	-11,226	-10,978	-10,752	-13,532	-12,273	-2.36%
YoY %	3.08%	-8.82%	-2.26%	-2.10%	20.54%	-10.26%	-	-
Horiz. %	96.47%	99.54%	91.47%	89.45%	87.61%	110.26%	100.00%	-
NP	33,860	28,190	30,413	30,522	32,128	35,402	34,376	-1.00%
YoY %	20.11%	-7.31%	-0.36%	-5.00%	-9.25%	2.98%	-	-
Horiz. %	98.50%	82.00%	88.47%	88.79%	93.46%	102.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,860	28,259	30,465	30,578	32,128	35,402	34,376	-1.00%
YoY %	19.82%	-7.24%	-0.37%	-4.82%	-9.25%	2.98%	-	-
Horiz. %	98.50%	82.21%	88.62%	88.95%	93.46%	102.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.91%	30.23%	26.96%	26.45%	25.07%	27.65%	26.31%	-
YoY %	-14.29%	12.13%	1.93%	5.50%	-9.33%	5.09%	-	-
Horiz. %	98.48%	114.90%	102.47%	100.53%	95.29%	105.09%	100.00%	-
Total Cost	160,080	151,885	157,276	157,966	163,996	154,358	158,181	0.79%
YoY %	5.40%	-3.43%	-0.44%	-3.68%	6.24%	-2.42%	-	-
Horiz. %	101.20%	96.02%	99.43%	99.86%	103.68%	97.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	283,891	284,353	278,914	277,314	269,665	271,425	261,609	5.60%
YoY %	-0.16%	1.95%	0.58%	2.84%	-0.65%	3.75%	-	-
Horiz. %	108.52%	108.69%	106.61%	106.00%	103.08%	103.75%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	-	22,042	11,743	17,607	-	25,537	16,517	-
YoY %	-	87.70%	-33.30%	0.00%	-	54.61%	-	-
Horiz. %	-	133.45%	71.10%	106.60%	-	154.61%	100.00%	-
Div Payout %	-	78.00%	38.55%	57.58%	-	72.14%	48.05%	-
YoY %	-	102.33%	-33.05%	0.00%	-	50.14%	-	-
Horiz. %	-	162.33%	80.23%	119.83%	-	150.14%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	283,891	284,353	278,914	277,314	269,665	271,425	261,609	5.60%
YoY %	-0.16%	1.95%	0.58%	2.84%	-0.65%	3.75%	-	-
Horiz. %	108.52%	108.69%	106.61%	106.00%	103.08%	103.75%	100.00%	-
NOSH	73,930	73,476	73,398	73,363	73,278	72,963	72,871	0.96%
YoY %	0.62%	0.11%	0.05%	0.12%	0.43%	0.13%	-	-
Horiz. %	101.45%	100.83%	100.72%	100.68%	100.56%	100.13%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	17.46%	15.65%	16.20%	16.19%	16.38%	18.66%	17.85%	-
YoY %	11.57%	-3.40%	0.06%	-1.16%	-12.22%	4.54%	-	-
Horiz. %	97.82%	87.68%	90.76%	90.70%	91.76%	104.54%	100.00%	-
ROE	11.93%	9.94%	10.92%	11.03%	11.91%	13.04%	13.14%	-
YoY %	20.02%	-8.97%	-1.00%	-7.39%	-8.67%	-0.76%	-	-
Horiz. %	90.79%	75.65%	83.11%	83.94%	90.64%	99.24%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	262.33	245.08	255.71	256.92	267.64	260.07	264.24	-0.48%
YoY %	7.04%	-4.16%	-0.47%	-4.01%	2.91%	-1.58%	-	-
Horiz. %	99.28%	92.75%	96.77%	97.23%	101.29%	98.42%	100.00%	-
EPS	45.80	38.46	41.51	41.68	43.92	48.52	47.17	-1.94%
YoY %	19.08%	-7.35%	-0.41%	-5.10%	-9.48%	2.86%	-	-
Horiz. %	97.10%	81.53%	88.00%	88.36%	93.11%	102.86%	100.00%	-
DPS	0.00	30.00	16.00	24.00	0.00	35.00	22.67	-
YoY %	0.00%	87.50%	-33.33%	0.00%	0.00%	54.39%	-	-
Horiz. %	0.00%	132.33%	70.58%	105.87%	0.00%	154.39%	100.00%	-
NAPS	3.84	3.87	3.80	3.78	3.68	3.72	3.59	4.59%
YoY %	-0.78%	1.84%	0.53%	2.72%	-1.08%	3.62%	-	-
Horiz. %	106.96%	107.80%	105.85%	105.29%	102.51%	103.62%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 73,458
RPS	260.70	242.06	252.30	253.37	263.64	255.08	258.84	0.47%
YoY %	7.70%	-4.06%	-0.42%	-3.90%	3.36%	-1.45%	-	-
Horiz. %	100.72%	93.52%	97.47%	97.89%	101.85%	98.55%	100.00%	-
EPS	45.52	37.99	40.95	41.10	43.19	47.59	46.21	-0.99%
YoY %	19.82%	-7.23%	-0.36%	-4.84%	-9.25%	2.99%	-	-
Horiz. %	98.51%	82.21%	88.62%	88.94%	93.46%	102.99%	100.00%	-
DPS	0.00	29.63	15.79	23.67	0.00	34.33	22.20	-
YoY %	0.00%	87.65%	-33.29%	0.00%	0.00%	54.64%	-	-
Horiz. %	0.00%	133.47%	71.13%	106.62%	0.00%	154.64%	100.00%	-
NAPS	3.8162	3.8224	3.7493	3.7278	3.625	3.6486	3.5167	5.60%
YoY %	-0.16%	1.95%	0.58%	2.84%	-0.65%	3.75%	-	-
Horiz. %	108.52%	108.69%	106.61%	106.00%	103.08%	103.75%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	4.84	4.80	4.82	4.84	5.05	5.30	4.90	-
P/RPS	1.85	1.96	1.88	1.88	1.89	2.04	1.85	0.00%
YoY %	-5.61%	4.26%	0.00%	-0.53%	-7.35%	10.27%	-	-
Horiz. %	100.00%	105.95%	101.62%	101.62%	102.16%	110.27%	100.00%	-
P/EPS	10.57	12.48	11.61	11.61	11.52	10.92	10.39	1.15%
YoY %	-15.30%	7.49%	0.00%	0.78%	5.49%	5.10%	-	-
Horiz. %	101.73%	120.12%	111.74%	111.74%	110.88%	105.10%	100.00%	-
EY	9.46	8.01	8.61	8.61	8.68	9.15	9.63	-1.18%
YoY %	18.10%	-6.97%	0.00%	-0.81%	-5.14%	-4.98%	-	-
Horiz. %	98.23%	83.18%	89.41%	89.41%	90.13%	95.02%	100.00%	-
DY	0.00	6.25	3.32	4.96	0.00	6.60	4.63	-
YoY %	0.00%	88.25%	-33.06%	0.00%	0.00%	42.55%	-	-
Horiz. %	0.00%	134.99%	71.71%	107.13%	0.00%	142.55%	100.00%	-
P/NAPS	1.26	1.24	1.27	1.28	1.37	1.42	1.36	-4.96%
YoY %	1.61%	-2.36%	-0.78%	-6.57%	-3.52%	4.41%	-	-
Horiz. %	92.65%	91.18%	93.38%	94.12%	100.74%	104.41%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	17/05/06	15/02/06	30/11/05	17/08/05	30/05/05	17/02/05	24/11/04	-
Price	4.58	4.80	4.80	4.82	4.78	5.00	4.88	-
P/RPS	1.75	1.96	1.88	1.88	1.79	1.92	1.85	-3.64%
YoY %	-10.71%	4.26%	0.00%	5.03%	-6.77%	3.78%	-	-
Horiz. %	94.59%	105.95%	101.62%	101.62%	96.76%	103.78%	100.00%	-
P/EPS	10.00	12.48	11.56	11.56	10.90	10.31	10.34	-2.20%
YoY %	-19.87%	7.96%	0.00%	6.06%	5.72%	-0.29%	-	-
Horiz. %	96.71%	120.70%	111.80%	111.80%	105.42%	99.71%	100.00%	-
EY	10.00	8.01	8.65	8.65	9.17	9.70	9.67	2.26%
YoY %	24.84%	-7.40%	0.00%	-5.67%	-5.46%	0.31%	-	-
Horiz. %	103.41%	82.83%	89.45%	89.45%	94.83%	100.31%	100.00%	-
DY	0.00	6.25	3.33	4.98	0.00	7.00	4.64	-
YoY %	0.00%	87.69%	-33.13%	0.00%	0.00%	50.86%	-	-
Horiz. %	0.00%	134.70%	71.77%	107.33%	0.00%	150.86%	100.00%	-
P/NAPS	1.19	1.24	1.26	1.28	1.30	1.34	1.36	-8.52%
YoY %	-4.03%	-1.59%	-1.56%	-1.54%	-2.99%	-1.47%	-	-
Horiz. %	87.50%	91.18%	92.65%	94.12%	95.59%	98.53%	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