[UAC] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock

[UAC] UAC BHD

Announcement Date

18-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Jun-2003 [#2]

Profit Trend

QoQ- 113.0%

YoY- -4.03%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Cumulative Result
Revenue	98,617	94,244	96,845	94,287	99,084	83,205	139,876	-5.65%
YoY %	4.64%	-2.69%	2.71%	-4.84%	19.08%	-40.52%	-	-
Horiz. %	70.50%	67.38%	69.24%	67.41%	70.84%	59.48%	100.00%	-
PBT	22,591	20,750	23,830	22,925	24,230	19,647	39,659	-8.94%
YoY %	8.87%	-12.92%	3.95%	-5.39%	23.33%	-50.46%	-	-
Horiz. %	56.96%	52.32%	60.09%	57.81%	61.10%	49.54%	100.00%	-
Tax	-6,029	-5,489	-6,285	-6,036	-6,632	-5,414	-11,462	-10.14%
YoY %	-9.84%	12.67%	-4.13%	8.99%	-22.50%	52.77%	-	-
Horiz. %	52.60%	47.89%	54.83%	52.66%	57.86%	47.23%	100.00%	-
NP	16,562	15,261	17,545	16,889	17,598	14,233	28,197	-8.48%
YoY %	8.52%	-13.02%	3.88%	-4.03%	23.64%	-49.52%	-	-
Horiz. %	58.74%	54.12%	62.22%	59.90%	62.41%	50.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,562	15,289	17,545	16,889	17,598	14,233	28,197	-8.48%
YoY %	8.33%	-12.86%	3.88%	-4.03%	23.64%	-49.52%	-	-
Horiz. %	58.74%	54.22%	62.22%	59.90%	62.41%	50.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.69%	26.45%	26.37%	26.33%	27.37%	27.56%	28.90%	-
YoY %	0.91%	0.30%	0.15%	-3.80%	-0.69%	-4.64%	-	-
Horiz. %	92.35%	91.52%	91.25%	91.11%	94.71%	95.36%	100.00%	-
Total Cost	82,055	78,983	79,300	77,398	81,486	68,972	111,679	-5.00%
YoY %	3.89%	-0.40%	2.46%	-5.02%	18.14%	-38.24%	-	-
Horiz. %	73.47%	70.72%	71.01%	69.30%	72.96%	61.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	292,575	277,314	261,974	238,232	209,385	188,450	176,334	8.80%
YoY %	5.50%	5.86%	9.97%	13.78%	11.11%	6.87%	-	-
Horiz. %	165.92%	157.27%	148.57%	135.10%	118.74%	106.87%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	8,888	8,803	12,371	8,508	8,265	6,612	-	-
YoY %	0.97%	-28.84%	45.40%	2.94%	25.00%	0.00%	-	-
Horiz. %	134.42%	133.14%	187.10%	128.68%	125.00%	100.00%	-	-
Div Payout %	53.67%	57.58%	70.51%	50.38%	46.97%	46.46%	-	-
YoY %	-6.79%	-18.34%	39.96%	7.26%	1.10%	0.00%	-	-
Horiz. %	115.52%	123.93%	151.76%	108.44%	101.10%	100.00%	-	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	292,575	277,314	261,974	238,232	209,385	188,450	176,334	8.80%
YoY %	5.50%	5.86%	9.97%	13.78%	11.11%	6.87%	-	-
Horiz. %	165.92%	157.27%	148.57%	135.10%	118.74%	106.87%	100.00%	-
NOSH	74,069	73,363	72,770	70,902	68,876	55,102	55,104	5.05%
YoY %	0.96%	0.81%	2.63%	2.94%	25.00%	-0.00%	-	-
Horiz. %	134.42%	133.14%	132.06%	128.67%	124.99%	100.00%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	16.79%	16.19%	18.12%	17.91%	17.76%	17.11%	20.16%	-
YoY %	3.71%	-10.65%	1.17%	0.84%	3.80%	-15.13%	-	-
Horiz. %	83.28%	80.31%	89.88%	88.84%	88.10%	84.87%	100.00%	-
ROE	5.66%	5.51%	6.70%	7.09%	8.40%	7.55%	15.99%	-
YoY %	2.72%	-17.76%	-5.50%	-15.60%	11.26%	-52.78%	-	-
Horiz. %	35.40%	34.46%	41.90%	44.34%	52.53%	47.22%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	133.14	128.46	133.08	132.98	143.86	151.00	253.84	-10.19%
YoY %	3.64%	-3.47%	0.08%	-7.56%	-4.73%	-40.51%	-	-
Horiz. %	52.45%	50.61%	52.43%	52.39%	56.67%	59.49%	100.00%	-
EPS	22.36	20.84	24.11	23.82	25.55	25.83	51.17	-12.88%
YoY %	7.29%	-13.56%	1.22%	-6.77%	-1.08%	-49.52%	-	-
Horiz. %	43.70%	40.73%	47.12%	46.55%	49.93%	50.48%	100.00%	-
DPS	12.00	12.00	17.00	12.00	12.00	12.00	0.00	-
YoY %	0.00%	-29.41%	41.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	141.67%	100.00%	100.00%	100.00%	-	-
NAPS	3.95	3.78	3.60	3.36	3.04	3.42	3.20	3.57%
YoY %	4.50%	5.00%	7.14%	10.53%	-11.11%	6.87%	-	-
Horiz. %	123.44%	118.12%	112.50%	105.00%	95.00%	106.87%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 70,998
RPS	132.56	126.69	130.18	126.74	133.19	111.85	188.03	-5.65%
YoY %	4.63%	-2.68%	2.71%	-4.84%	19.08%	-40.51%	-	-
Horiz. %	70.50%	67.38%	69.23%	67.40%	70.83%	59.49%	100.00%	-
EPS	22.26	20.55	23.58	22.70	23.66	19.13	37.90	-8.48%
YoY %	8.32%	-12.85%	3.88%	-4.06%	23.68%	-49.53%	-	-
Horiz. %	58.73%	54.22%	62.22%	59.89%	62.43%	50.47%	100.00%	-
DPS	11.95	11.83	16.63	11.44	11.11	8.89	0.00	-
YoY %	1.01%	-28.86%	45.37%	2.97%	24.97%	0.00%	-	-
Horiz. %	134.42%	133.07%	187.06%	128.68%	124.97%	100.00%	-	-
NAPS	3.9329	3.7278	3.5216	3.2024	2.8146	2.5332	2.3704	8.80%
YoY %	5.50%	5.86%	9.97%	13.78%	11.11%	6.87%	-	-
Horiz. %	165.92%	157.26%	148.57%	135.10%	118.74%	106.87%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	4.52	4.84	4.80	4.32	4.12	3.22	3.90	-
P/RPS	3.39	3.77	3.61	3.25	2.86	2.13	1.54	14.04%
YoY %	-10.08%	4.43%	11.08%	13.64%	34.27%	38.31%	-	-
Horiz. %	220.13%	244.81%	234.42%	211.04%	185.71%	138.31%	100.00%	-
P/EPS	20.21	23.22	19.91	18.14	16.13	12.47	7.62	17.64%
YoY %	-12.96%	16.62%	9.76%	12.46%	29.35%	63.65%	-	-
Horiz. %	265.22%	304.72%	261.29%	238.06%	211.68%	163.65%	100.00%	-
EY	4.95	4.31	5.02	5.51	6.20	8.02	13.12	-14.98%
YoY %	14.85%	-14.14%	-8.89%	-11.13%	-22.69%	-38.87%	-	-
Horiz. %	37.73%	32.85%	38.26%	42.00%	47.26%	61.13%	100.00%	-
DY	2.65	2.48	3.54	2.78	2.91	3.73	0.00	-
YoY %	6.85%	-29.94%	27.34%	-4.47%	-21.98%	0.00%	-	-
Horiz. %	71.05%	66.49%	94.91%	74.53%	78.02%	100.00%	-	-
P/NAPS	1.14	1.28	1.33	1.29	1.36	0.94	1.22	-1.12%
YoY %	-10.94%	-3.76%	3.10%	-5.15%	44.68%	-22.95%	-	-
Horiz. %	93.44%	104.92%	109.02%	105.74%	111.48%	77.05%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	21/08/06	17/08/05	23/08/04	18/08/03	22/08/02	22/08/01	16/08/00	-
Price	4.34	4.82	4.84	4.46	4.32	3.72	3.88	-
P/RPS	3.26	3.75	3.64	3.35	3.00	2.46	1.53	13.43%
YoY %	-13.07%	3.02%	8.66%	11.67%	21.95%	60.78%	-	-
Horiz. %	213.07%	245.10%	237.91%	218.95%	196.08%	160.78%	100.00%	-
P/EPS	19.41	23.13	20.07	18.72	16.91	14.40	7.58	16.95%
YoY %	-16.08%	15.25%	7.21%	10.70%	17.43%	89.97%	-	-
Horiz. %	256.07%	305.15%	264.78%	246.97%	223.09%	189.97%	100.00%	-
EY	5.15	4.32	4.98	5.34	5.91	6.94	13.19	-14.50%
YoY %	19.21%	-13.25%	-6.74%	-9.64%	-14.84%	-47.38%	-	-
Horiz. %	39.04%	32.75%	37.76%	40.49%	44.81%	52.62%	100.00%	-
DY	2.76	2.49	3.51	2.69	2.78	3.23	0.00	-
YoY %	10.84%	-29.06%	30.48%	-3.24%	-13.93%	0.00%	-	-
Horiz. %	85.45%	77.09%	108.67%	83.28%	86.07%	100.00%	-	-
P/NAPS	1.10	1.28	1.34	1.33	1.42	1.09	1.21	-1.57%
YoY %	-14.06%	-4.48%	0.75%	-6.34%	30.28%	-9.92%	-	-
Horiz. %	90.91%	105.79%	110.74%	109.92%	117.36%	90.08%	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