[UAC] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock

[UAC] UAC BHD

Announcement Date

30-May-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Mar-2005 [#1]

Profit Trend

QoQ- -9.25%

YoY- -15.41%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Annualized Quarter Result
Revenue	180,075	187,689	188,488	196,124	189,760	192,557	193,690	-4.73%
YoY %	-4.06%	-0.42%	-3.89%	3.35%	-1.45%	-0.58%	-	-
Horiz. %	92.97%	96.90%	97.31%	101.26%	97.97%	99.42%	100.00%	-
PBT	40,406	41,640	41,500	42,880	48,934	46,649	47,660	-10.39%
YoY %	-2.96%	0.34%	-3.22%	-12.37%	4.90%	-2.12%	-	-
Horiz. %	84.78%	87.37%	87.08%	89.97%	102.67%	97.88%	100.00%	-
Tax	-12,216	-11,226	-10,978	-10,752	-13,532	-12,273	-12,570	-1.88%
YoY %	-8.82%	-2.26%	-2.10%	20.54%	-10.26%	2.36%	-	-
Horiz. %	97.18%	89.31%	87.33%	85.54%	107.65%	97.64%	100.00%	-
NP	28,190	30,413	30,522	32,128	35,402	34,376	35,090	-13.54%
YoY %	-7.31%	-0.36%	-5.00%	-9.25%	2.98%	-2.03%	-	-
Horiz. %	80.34%	86.67%	86.98%	91.56%	100.89%	97.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,259	30,465	30,578	32,128	35,402	34,376	35,090	-13.40%
YoY %	-7.24%	-0.37%	-4.82%	-9.25%	2.98%	-2.03%	-	-
Horiz. %	80.53%	86.82%	87.14%	91.56%	100.89%	97.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.23%	26.96%	26.45%	25.07%	27.65%	26.31%	26.37%	-
YoY %	12.13%	1.93%	5.50%	-9.33%	5.09%	-0.23%	-	-
Horiz. %	114.64%	102.24%	100.30%	95.07%	104.85%	99.77%	100.00%	-
Total Cost	151,885	157,276	157,966	163,996	154,358	158,181	158,600	-2.83%
YoY %	-3.43%	-0.44%	-3.68%	6.24%	-2.42%	-0.26%	-	-
Horiz. %	95.77%	99.17%	99.60%	103.40%	97.33%	99.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	284,353	278,914	277,314	269,665	271,425	261,609	261,974	5.60%
YoY %	1.95%	0.58%	2.84%	-0.65%	3.75%	-0.14%	-	-
Horiz. %	108.54%	106.47%	105.86%	102.94%	103.61%	99.86%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	22,042	11,743	17,607	-	25,537	16,517	24,742	-7.39%
YoY %	87.70%	-33.30%	0.00%	-	54.61%	-33.24%	-	-
Horiz. %	89.09%	47.46%	71.16%	-	103.21%	66.76%	100.00%	-
Div Payout %	78.00%	38.55%	57.58%	-	72.14%	48.05%	70.51%	-
YoY %	102.33%	-33.05%	0.00%	-	50.14%	-31.85%	-	-
Horiz. %	110.62%	54.67%	81.66%	-	102.31%	68.15%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	284,353	278,914	277,314	269,665	271,425	261,609	261,974	5.60%
YoY %	1.95%	0.58%	2.84%	-0.65%	3.75%	-0.14%	-	-
Horiz. %	108.54%	106.47%	105.86%	102.94%	103.61%	99.86%	100.00%	-
NOSH	73,476	73,398	73,363	73,278	72,963	72,871	72,770	0.64%
YoY %	0.11%	0.05%	0.12%	0.43%	0.13%	0.14%	-	-
Horiz. %	100.97%	100.86%	100.81%	100.70%	100.27%	100.14%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	15.65%	16.20%	16.19%	16.38%	18.66%	17.85%	18.12%	-
YoY %	-3.40%	0.06%	-1.16%	-12.22%	4.54%	-1.49%	-	-
Horiz. %	86.37%	89.40%	89.35%	90.40%	102.98%	98.51%	100.00%	-
ROE	9.94%	10.92%	11.03%	11.91%	13.04%	13.14%	13.39%	-
YoY %	-8.97%	-1.00%	-7.39%	-8.67%	-0.76%	-1.87%	-	-
Horiz. %	74.23%	81.55%	82.37%	88.95%	97.39%	98.13%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	245.08	255.71	256.92	267.64	260.07	264.24	266.17	-5.34%
YoY %	-4.16%	-0.47%	-4.01%	2.91%	-1.58%	-0.73%	-	-
Horiz. %	92.08%	96.07%	96.52%	100.55%	97.71%	99.27%	100.00%	-
EPS	38.46	41.51	41.68	43.92	48.52	47.17	48.22	-13.96%
YoY %	-7.35%	-0.41%	-5.10%	-9.48%	2.86%	-2.18%	-	-
Horiz. %	79.76%	86.08%	86.44%	91.08%	100.62%	97.82%	100.00%	-
DPS	30.00	16.00	24.00	0.00	35.00	22.67	34.00	-7.98%
YoY %	87.50%	-33.33%	0.00%	0.00%	54.39%	-33.32%	-	-
Horiz. %	88.24%	47.06%	70.59%	0.00%	102.94%	66.68%	100.00%	-
NAPS	3.87	3.80	3.78	3.68	3.72	3.59	3.60	4.92%
YoY %	1.84%	0.53%	2.72%	-1.08%	3.62%	-0.28%	-	-
Horiz. %	107.50%	105.56%	105.00%	102.22%	103.33%	99.72%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 73,278
RPS	242.06	252.30	253.37	263.64	255.08	258.84	260.37	-4.73%
YoY %	-4.06%	-0.42%	-3.90%	3.36%	-1.45%	-0.59%	-	-
Horiz. %	92.97%	96.90%	97.31%	101.26%	97.97%	99.41%	100.00%	-
EPS	37.99	40.95	41.10	43.19	47.59	46.21	47.17	-13.40%
YoY %	-7.23%	-0.36%	-4.84%	-9.25%	2.99%	-2.04%	-	-
Horiz. %	80.54%	86.81%	87.13%	91.56%	100.89%	97.96%	100.00%	-
DPS	29.63	15.79	23.67	0.00	34.33	22.20	33.26	-7.39%
YoY %	87.65%	-33.29%	0.00%	0.00%	54.64%	-33.25%	-	-
Horiz. %	89.09%	47.47%	71.17%	0.00%	103.22%	66.75%	100.00%	-
NAPS	3.8224	3.7493	3.7278	3.625	3.6486	3.5167	3.5216	5.60%
YoY %	1.95%	0.58%	2.84%	-0.65%	3.75%	-0.14%	-	-
Horiz. %	108.54%	106.47%	105.86%	102.94%	103.61%	99.86%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	4.80	4.82	4.84	5.05	5.30	4.90	4.80	-
P/RPS	1.96	1.88	1.88	1.89	2.04	1.85	1.80	5.82%
YoY %	4.26%	0.00%	-0.53%	-7.35%	10.27%	2.78%	-	-
Horiz. %	108.89%	104.44%	104.44%	105.00%	113.33%	102.78%	100.00%	-
P/EPS	12.48	11.61	11.61	11.52	10.92	10.39	9.95	16.25%
YoY %	7.49%	0.00%	0.78%	5.49%	5.10%	4.42%	-	-
Horiz. %	125.43%	116.68%	116.68%	115.78%	109.75%	104.42%	100.00%	-
EY	8.01	8.61	8.61	8.68	9.15	9.63	10.05	-14.00%
YoY %	-6.97%	0.00%	-0.81%	-5.14%	-4.98%	-4.18%	-	-
Horiz. %	79.70%	85.67%	85.67%	86.37%	91.04%	95.82%	100.00%	-
DY	6.25	3.32	4.96	0.00	6.60	4.63	7.08	-7.95%
YoY %	88.25%	-33.06%	0.00%	0.00%	42.55%	-34.60%	-	-
Horiz. %	88.28%	46.89%	70.06%	0.00%	93.22%	65.40%	100.00%	-
P/NAPS	1.24	1.27	1.28	1.37	1.42	1.36	1.33	-4.55%
YoY %	-2.36%	-0.78%	-6.57%	-3.52%	4.41%	2.26%	-	-
Horiz. %	93.23%	95.49%	96.24%	103.01%	106.77%	102.26%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	15/02/06	30/11/05	17/08/05	30/05/05	17/02/05	24/11/04	23/08/04	-
Price	4.80	4.80	4.82	4.78	5.00	4.88	4.84	-
P/RPS	1.96	1.88	1.88	1.79	1.92	1.85	1.82	5.05%
YoY %	4.26%	0.00%	5.03%	-6.77%	3.78%	1.65%	-	-
Horiz. %	107.69%	103.30%	103.30%	98.35%	105.49%	101.65%	100.00%	-
P/EPS	12.48	11.56	11.56	10.90	10.31	10.34	10.04	15.56%
YoY %	7.96%	0.00%	6.06%	5.72%	-0.29%	2.99%	-	-
Horiz. %	124.30%	115.14%	115.14%	108.57%	102.69%	102.99%	100.00%	-
EY	8.01	8.65	8.65	9.17	9.70	9.67	9.96	-13.48%
YoY %	-7.40%	0.00%	-5.67%	-5.46%	0.31%	-2.91%	-	-
Horiz. %	80.42%	86.85%	86.85%	92.07%	97.39%	97.09%	100.00%	-
DY	6.25	3.33	4.98	0.00	7.00	4.64	7.02	-7.43%
YoY %	87.69%	-33.13%	0.00%	0.00%	50.86%	-33.90%	-	-
Horiz. %	89.03%	47.44%	70.94%	0.00%	99.72%	66.10%	100.00%	-
P/NAPS	1.24	1.26	1.28	1.30	1.34	1.36	1.34	-5.02%
YoY %	-1.59%	-1.56%	-1.54%	-2.99%	-1.47%	1.49%	-	-
Horiz. %	92.54%	94.03%	95.52%	97.01%	100.00%	101.49%	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