[UAC] QoQ Cumulative 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- -77.31%

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
Cumulative Result
Revenue	180,075	140,767	94,244	49,031	189,760	144,418	96,845	51.04%
YoY %	27.92%	49.36%	92.21%	-74.16%	31.40%	49.12%	-	-
Horiz. %	185.94%	145.35%	97.31%	50.63%	195.94%	149.12%	100.00%	-
PBT	40,406	31,230	20,750	10,720	48,934	34,987	23,830	42.05%
YoY %	29.38%	50.51%	93.56%	-78.09%	39.86%	46.82%	-	-
Horiz. %	169.56%	131.05%	87.08%	44.99%	205.35%	146.82%	100.00%	-
Tax	-12,216	-8,420	-5,489	-2,688	-13,532	-9,205	-6,285	55.55%
YoY %	-45.08%	-53.40%	-104.20%	80.14%	-47.01%	-46.46%	-	-
Horiz. %	194.37%	133.97%	87.33%	42.77%	215.31%	146.46%	100.00%	-
NP	28,190	22,810	15,261	8,032	35,402	25,782	17,545	37.06%
YoY %	23.59%	49.47%	90.00%	-77.31%	37.31%	46.95%	-	-
Horiz. %	160.67%	130.01%	86.98%	45.78%	201.78%	146.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,259	22,849	15,289	8,032	35,402	25,782	17,545	37.28%
YoY %	23.68%	49.45%	90.35%	-77.31%	37.31%	46.95%	-	-
Horiz. %	161.07%	130.23%	87.14%	45.78%	201.78%	146.95%	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	117,957	78,983	40,999	154,358	118,636	79,300	54.04%
YoY %	28.76%	49.34%	92.65%	-73.44%	30.11%	49.60%	-	-
Horiz. %	191.53%	148.75%	99.60%	51.70%	194.65%	149.60%	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	8,807	8,803	-	25,537	12,388	12,371	46.81%
YoY %	150.28%	0.05%	0.00%	-	106.14%	0.14%	-	-
Horiz. %	178.17%	71.19%	71.16%	-	206.43%	100.14%	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%	8.19%	5.51%	2.98%	13.04%	9.86%	6.70%	-
YoY %	21.37%	48.64%	84.90%	-77.15%	32.25%	47.16%	-	-
Horiz. %	148.36%	122.24%	82.24%	44.48%	194.63%	147.16%	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	191.78	128.46	66.91	260.07	198.18	133.08	50.07%
YoY %	27.79%	49.29%	91.99%	-74.27%	31.23%	48.92%	-	-
Horiz. %	184.16%	144.11%	96.53%	50.28%	195.42%	148.92%	100.00%	-
EPS	38.46	31.13	20.84	10.98	48.52	35.38	24.11	36.40%
YoY %	23.55%	49.38%	89.80%	-77.37%	37.14%	46.74%	-	-
Horiz. %	159.52%	129.12%	86.44%	45.54%	201.24%	146.74%	100.00%	-
DPS	30.00	12.00	12.00	0.00	35.00	17.00	17.00	45.88%
YoY %	150.00%	0.00%	0.00%	0.00%	105.88%	0.00%	-	-
Horiz. %	176.47%	70.59%	70.59%	0.00%	205.88%	100.00%	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	189.22	126.69	65.91	255.08	194.13	130.18	51.04%
YoY %	27.93%	49.36%	92.22%	-74.16%	31.40%	49.12%	-	-
Horiz. %	185.94%	145.35%	97.32%	50.63%	195.94%	149.12%	100.00%	-
EPS	37.99	30.71	20.55	10.80	47.59	34.66	23.58	37.31%
YoY %	23.71%	49.44%	90.28%	-77.31%	37.31%	46.99%	-	-
Horiz. %	161.11%	130.24%	87.15%	45.80%	201.82%	146.99%	100.00%	-
DPS	29.63	11.84	11.83	0.00	34.33	16.65	16.63	46.81%
YoY %	150.25%	0.08%	0.00%	0.00%	106.19%	0.12%	-	-
Horiz. %	178.17%	71.20%	71.14%	0.00%	206.43%	100.12%	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	2.51	3.77	7.55	2.04	2.47	3.61	-33.37%
YoY %	-21.91%	-33.42%	-50.07%	270.10%	-17.41%	-31.58%	-	-
Horiz. %	54.29%	69.53%	104.43%	209.14%	56.51%	68.42%	100.00%	-
P/EPS	12.48	15.48	23.22	46.07	10.92	13.85	19.91	-26.69%
YoY %	-19.38%	-33.33%	-49.60%	321.89%	-21.16%	-30.44%	-	-
Horiz. %	62.68%	77.75%	116.62%	231.39%	54.85%	69.56%	100.00%	-
EY	8.01	6.46	4.31	2.17	9.15	7.22	5.02	36.43%
YoY %	23.99%	49.88%	98.62%	-76.28%	26.73%	43.82%	-	-
Horiz. %	159.56%	128.69%	85.86%	43.23%	182.27%	143.82%	100.00%	-
DY	6.25	2.49	2.48	0.00	6.60	3.47	3.54	45.92%
YoY %	151.00%	0.40%	0.00%	0.00%	90.20%	-1.98%	-	-
Horiz. %	176.55%	70.34%	70.06%	0.00%	186.44%	98.02%	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	2.50	3.75	7.14	1.92	2.46	3.64	-33.73%
YoY %	-21.60%	-33.33%	-47.48%	271.88%	-21.95%	-32.42%	-	-
Horiz. %	53.85%	68.68%	103.02%	196.15%	52.75%	67.58%	100.00%	-
P/EPS	12.48	15.42	23.13	43.61	10.31	13.79	20.07	-27.08%
YoY %	-19.07%	-33.33%	-46.96%	322.99%	-25.24%	-31.29%	-	-
Horiz. %	62.18%	76.83%	115.25%	217.29%	51.37%	68.71%	100.00%	-
EY	8.01	6.49	4.32	2.29	9.70	7.25	4.98	37.15%
YoY %	23.42%	50.23%	88.65%	-76.39%	33.79%	45.58%	-	-
Horiz. %	160.84%	130.32%	86.75%	45.98%	194.78%	145.58%	100.00%	-
DY	6.25	2.50	2.49	0.00	7.00	3.48	3.51	46.75%
YoY %	150.00%	0.40%	0.00%	0.00%	101.15%	-0.85%	-	-
Horiz. %	178.06%	71.23%	70.94%	0.00%	199.43%	99.15%	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