[UAC] QoQ Annualized Quarter 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- 5.57%

YoY- 9.4%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Annualized Quarter Result
Revenue	171,197	176,910	185,596	183,044	188,938	197,234	193,940	-7.97%
YoY %	-3.23%	-4.68%	1.39%	-3.12%	-4.21%	1.70%	-	-
Horiz. %	88.27%	91.22%	95.70%	94.38%	97.42%	101.70%	100.00%	-
PBT	27,182	30,978	38,812	40,840	40,481	45,182	45,700	-29.25%
YoY %	-12.25%	-20.18%	-4.97%	0.89%	-10.40%	-1.13%	-	-
Horiz. %	59.48%	67.79%	84.93%	89.37%	88.58%	98.87%	100.00%	-
Tax	-5,784	-8,092	-10,092	-9,924	-11,197	-12,058	-11,840	-37.94%
YoY %	28.52%	19.82%	-1.69%	11.37%	7.14%	-1.84%	-	-
Horiz. %	48.85%	68.34%	85.24%	83.82%	94.57%	101.84%	100.00%	-
NP	21,398	22,886	28,720	30,916	29,284	33,124	33,860	-26.33%
YoY %	-6.50%	-20.31%	-7.10%	5.57%	-11.59%	-2.17%	-	-
Horiz. %	63.20%	67.59%	84.82%	91.31%	86.49%	97.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,398	22,886	28,720	30,916	29,284	33,124	33,860	-26.33%
YoY %	-6.50%	-20.31%	-7.10%	5.57%	-11.59%	-2.17%	-	-
Horiz. %	63.20%	67.59%	84.82%	91.31%	86.49%	97.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.28%	26.12%	26.00%	24.30%	27.66%	26.69%	25.91%	-
YoY %	-18.53%	0.46%	7.00%	-12.15%	3.63%	3.01%	-	-
Horiz. %	82.13%	100.81%	100.35%	93.79%	106.75%	103.01%	100.00%	-
Total Cost	149,798	154,024	156,876	152,128	159,654	164,110	160,080	-4.32%
YoY %	-2.74%	-1.82%	3.12%	-4.71%	-2.72%	2.52%	-	-
Horiz. %	93.58%	96.22%	98.00%	95.03%	99.73%	102.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	298,966	300,388	308,457	300,263	291,308	292,575	283,891	3.50%
YoY %	-0.47%	-2.62%	2.73%	3.07%	-0.43%	3.06%	-	-
Horiz. %	105.31%	105.81%	108.65%	105.77%	102.61%	103.06%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	11,899	17,844	-	23,724	11,859	17,776	-	-
YoY %	-33.32%	0.00%	-	100.05%	-33.29%	0.00%	-	-
Horiz. %	66.94%	100.38%	-	133.46%	66.71%	100.00%	-	-
Div Payout %	55.61%	77.97%	-	76.74%	40.50%	53.67%	-	-
YoY %	-28.68%	0.00%	-	89.48%	-24.54%	0.00%	-	-
Horiz. %	103.61%	145.28%	-	142.98%	75.46%	100.00%	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	298,966	300,388	308,457	300,263	291,308	292,575	283,891	3.50%
YoY %	-0.47%	-2.62%	2.73%	3.07%	-0.43%	3.06%	-	-
Horiz. %	105.31%	105.81%	108.65%	105.77%	102.61%	103.06%	100.00%	-
NOSH	74,369	74,353	74,327	74,139	74,124	74,069	73,930	0.39%
YoY %	0.02%	0.03%	0.25%	0.02%	0.07%	0.19%	-	-
Horiz. %	100.59%	100.57%	100.54%	100.28%	100.26%	100.19%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	12.50%	12.94%	15.47%	16.89%	15.50%	16.79%	17.46%	-
YoY %	-3.40%	-16.35%	-8.41%	8.97%	-7.68%	-3.84%	-	-
Horiz. %	71.59%	74.11%	88.60%	96.74%	88.77%	96.16%	100.00%	-
ROE	7.16%	7.62%	9.31%	10.30%	10.05%	11.32%	11.93%	-
YoY %	-6.04%	-18.15%	-9.61%	2.49%	-11.22%	-5.11%	-	-
Horiz. %	60.02%	63.87%	78.04%	86.34%	84.24%	94.89%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	230.20	237.93	249.70	246.89	254.89	266.28	262.33	-8.33%
YoY %	-3.25%	-4.71%	1.14%	-3.14%	-4.28%	1.51%	-	-
Horiz. %	87.75%	90.70%	95.19%	94.11%	97.16%	101.51%	100.00%	-
EPS	28.77	30.78	38.64	41.70	39.51	44.72	45.80	-26.63%
YoY %	-6.53%	-20.34%	-7.34%	5.54%	-11.65%	-2.36%	-	-
Horiz. %	62.82%	67.21%	84.37%	91.05%	86.27%	97.64%	100.00%	-
DPS	16.00	24.00	0.00	32.00	16.00	24.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	100.00%	-33.33%	0.00%	-	-
Horiz. %	66.67%	100.00%	0.00%	133.33%	66.67%	100.00%	-	-
NAPS	4.02	4.04	4.15	4.05	3.93	3.95	3.84	3.09%
YoY %	-0.50%	-2.65%	2.47%	3.05%	-0.51%	2.86%	-	-
Horiz. %	104.69%	105.21%	108.07%	105.47%	102.34%	102.86%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 74,175
RPS	230.13	237.81	249.49	246.05	253.98	265.13	260.70	-7.97%
YoY %	-3.23%	-4.68%	1.40%	-3.12%	-4.21%	1.70%	-	-
Horiz. %	88.27%	91.22%	95.70%	94.38%	97.42%	101.70%	100.00%	-
EPS	28.76	30.76	38.61	41.56	39.36	44.53	45.52	-26.34%
YoY %	-6.50%	-20.33%	-7.10%	5.59%	-11.61%	-2.17%	-	-
Horiz. %	63.18%	67.57%	84.82%	91.30%	86.47%	97.83%	100.00%	-
DPS	16.00	23.99	0.00	31.89	15.94	23.90	0.00	-
YoY %	-33.31%	0.00%	0.00%	100.06%	-33.31%	0.00%	-	-
Horiz. %	66.95%	100.38%	0.00%	133.43%	66.69%	100.00%	-	-
NAPS	4.0188	4.0379	4.1464	4.0363	3.9159	3.9329	3.8162	3.50%
YoY %	-0.47%	-2.62%	2.73%	3.07%	-0.43%	3.06%	-	-
Horiz. %	105.31%	105.81%	108.65%	105.77%	102.61%	103.06%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	4.60	4.74	4.32	3.98	4.30	4.52	4.84	-
P/RPS	2.00	1.99	1.73	1.61	1.69	1.70	1.85	5.32%
YoY %	0.50%	15.03%	7.45%	-4.73%	-0.59%	-8.11%	-	-
Horiz. %	108.11%	107.57%	93.51%	87.03%	91.35%	91.89%	100.00%	-
P/EPS	15.99	15.40	11.18	9.54	10.88	10.11	10.57	31.74%
YoY %	3.83%	37.75%	17.19%	-12.32%	7.62%	-4.35%	-	-
Horiz. %	151.28%	145.70%	105.77%	90.26%	102.93%	95.65%	100.00%	-
EY	6.26	6.49	8.94	10.48	9.19	9.89	9.46	-24.04%
YoY %	-3.54%	-27.40%	-14.69%	14.04%	-7.08%	4.55%	-	-
Horiz. %	66.17%	68.60%	94.50%	110.78%	97.15%	104.55%	100.00%	-
DY	3.48	5.06	0.00	8.04	3.72	5.31	0.00	-
YoY %	-31.23%	0.00%	0.00%	116.13%	-29.94%	0.00%	-	-
Horiz. %	65.54%	95.29%	0.00%	151.41%	70.06%	100.00%	-	-
P/NAPS	1.14	1.17	1.04	0.98	1.09	1.14	1.26	-6.44%
YoY %	-2.56%	12.50%	6.12%	-10.09%	-4.39%	-9.52%	-	-
Horiz. %	90.48%	92.86%	82.54%	77.78%	86.51%	90.48%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	02/11/07	20/08/07	23/05/07	14/02/07	21/11/06	21/08/06	17/05/06	-
Price	4.50	4.50	4.70	3.88	4.34	4.34	4.58	-
P/RPS	1.95	1.89	1.88	1.57	1.70	1.63	1.75	7.47%
YoY %	3.17%	0.53%	19.75%	-7.65%	4.29%	-6.86%	-	-
Horiz. %	111.43%	108.00%	107.43%	89.71%	97.14%	93.14%	100.00%	-
P/EPS	15.64	14.62	12.16	9.30	10.99	9.70	10.00	34.70%
YoY %	6.98%	20.23%	30.75%	-15.38%	13.30%	-3.00%	-	-
Horiz. %	156.40%	146.20%	121.60%	93.00%	109.90%	97.00%	100.00%	-
EY	6.39	6.84	8.22	10.75	9.10	10.30	10.00	-25.79%
YoY %	-6.58%	-16.79%	-23.53%	18.13%	-11.65%	3.00%	-	-
Horiz. %	63.90%	68.40%	82.20%	107.50%	91.00%	103.00%	100.00%	-
DY	3.56	5.33	0.00	8.25	3.69	5.53	0.00	-
YoY %	-33.21%	0.00%	0.00%	123.58%	-33.27%	0.00%	-	-
Horiz. %	64.38%	96.38%	0.00%	149.19%	66.73%	100.00%	-	-
P/NAPS	1.12	1.11	1.13	0.96	1.10	1.10	1.19	-3.95%
YoY %	0.90%	-1.77%	17.71%	-12.73%	0.00%	-7.56%	-	-
Horiz. %	94.12%	93.28%	94.96%	80.67%	92.44%	92.44%	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