[UAC] YoY Quarter Result on 30-Jun-2004 [#2]

Stock

[UAC] UAC BHD

Announcement Date

23-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- -15.22%

YoY- -10.16%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Quarter Result
Revenue	42,056	50,132	45,213	46,695	47,572	50,172	42,916	-0.33%
YoY %	-16.11%	10.88%	-3.17%	-1.84%	-5.18%	16.91%	-	-
Horiz. %	98.00%	116.81%	105.35%	108.81%	110.85%	116.91%	100.00%	-
PBT	5,786	11,166	10,030	11,000	12,186	10,342	10,777	-9.84%
YoY %	-48.18%	11.33%	-8.82%	-9.73%	17.83%	-4.04%	-	-
Horiz. %	53.69%	103.61%	93.07%	102.07%	113.07%	95.96%	100.00%	-
Tax	-1,523	-3,069	-2,801	-2,950	-3,226	-2,996	-3,134	-11.32%
YoY %	50.37%	-9.57%	5.05%	8.56%	-7.68%	4.40%	-	-
Horiz. %	48.60%	97.93%	89.37%	94.13%	102.94%	95.60%	100.00%	-
NP	4,263	8,097	7,229	8,050	8,960	7,346	7,643	-9.26%
YoY %	-47.35%	12.01%	-10.20%	-10.16%	21.97%	-3.89%	-	-
Horiz. %	55.78%	105.94%	94.58%	105.33%	117.23%	96.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,263	8,097	7,243	8,050	8,960	7,346	7,643	-9.26%
YoY %	-47.35%	11.79%	-10.02%	-10.16%	21.97%	-3.89%	-	-
Horiz. %	55.78%	105.94%	94.77%	105.33%	117.23%	96.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.32%	27.49%	27.93%	26.82%	26.47%	28.97%	29.08%	-
YoY %	-4.26%	-1.58%	4.14%	1.32%	-8.63%	-0.38%	-	-
Horiz. %	90.51%	94.53%	96.05%	92.23%	91.02%	99.62%	100.00%	-
Total Cost	37,793	42,035	37,984	38,645	38,612	42,826	35,273	1.15%
YoY %	-10.09%	10.67%	-1.71%	0.09%	-9.84%	21.41%	-	-
Horiz. %	107.14%	119.17%	107.69%	109.56%	109.47%	121.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	300,567	293,154	277,672	262,737	238,554	209,295	188,457	8.08%
YoY %	2.53%	5.58%	5.68%	10.14%	13.98%	11.06%	-	-
Horiz. %	159.49%	155.55%	147.34%	139.41%	126.58%	111.06%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	8,927	8,905	8,815	12,407	8,519	8,261	6,612	5.12%
YoY %	0.25%	1.02%	-28.95%	45.64%	3.12%	24.94%	-	-
Horiz. %	135.01%	134.68%	133.32%	187.64%	128.84%	124.94%	100.00%	-
Div Payout %	209.42%	109.99%	121.70%	154.13%	95.09%	112.46%	86.52%	-
YoY %	90.40%	-9.62%	-21.04%	62.09%	-15.45%	29.98%	-	-
Horiz. %	242.05%	127.13%	140.66%	178.14%	109.91%	129.98%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	300,567	293,154	277,672	262,737	238,554	209,295	188,457	8.08%
YoY %	2.53%	5.58%	5.68%	10.14%	13.98%	11.06%	-	-
Horiz. %	159.49%	155.55%	147.34%	139.41%	126.58%	111.06%	100.00%	-
NOSH	74,397	74,216	73,458	72,982	70,998	68,847	55,104	5.12%
YoY %	0.24%	1.03%	0.65%	2.79%	3.12%	24.94%	-	-
Horiz. %	135.01%	134.68%	133.31%	132.44%	128.84%	124.94%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	10.14%	16.15%	15.99%	17.24%	18.83%	14.64%	17.81%	-
YoY %	-37.21%	1.00%	-7.25%	-8.44%	28.62%	-17.80%	-	-
Horiz. %	56.93%	90.68%	89.78%	96.80%	105.73%	82.20%	100.00%	-
ROE	1.42%	2.76%	2.61%	3.06%	3.76%	3.51%	4.06%	-
YoY %	-48.55%	5.75%	-14.71%	-18.62%	7.12%	-13.55%	-	-
Horiz. %	34.98%	67.98%	64.29%	75.37%	92.61%	86.45%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	56.53	67.55	61.55	63.98	67.00	72.87	77.88	-5.19%
YoY %	-16.31%	9.75%	-3.80%	-4.51%	-8.06%	-6.43%	-	-
Horiz. %	72.59%	86.74%	79.03%	82.15%	86.03%	93.57%	100.00%	-
EPS	5.73	10.91	9.86	11.03	12.62	10.67	13.87	-13.69%
YoY %	-47.48%	10.65%	-10.61%	-12.60%	18.28%	-23.07%	-	-
Horiz. %	41.31%	78.66%	71.09%	79.52%	90.99%	76.93%	100.00%	-
DPS	12.00	12.00	12.00	17.00	12.00	12.00	12.00	0.00%
YoY %	0.00%	0.00%	-29.41%	41.67%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	141.67%	100.00%	100.00%	100.00%	-
NAPS	4.04	3.95	3.78	3.60	3.36	3.04	3.42	2.81%
YoY %	2.28%	4.50%	5.00%	7.14%	10.53%	-11.11%	-	-
Horiz. %	118.13%	115.50%	110.53%	105.26%	98.25%	88.89%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 72,982
RPS	56.53	67.39	60.78	62.77	63.95	67.44	57.69	-0.33%
YoY %	-16.12%	10.88%	-3.17%	-1.85%	-5.17%	16.90%	-	-
Horiz. %	97.99%	116.81%	105.36%	108.81%	110.85%	116.90%	100.00%	-
EPS	5.73	10.88	9.74	10.82	12.04	9.87	10.27	-9.26%
YoY %	-47.33%	11.70%	-9.98%	-10.13%	21.99%	-3.89%	-	-
Horiz. %	55.79%	105.94%	94.84%	105.36%	117.23%	96.11%	100.00%	-
DPS	12.00	11.97	11.85	16.68	11.45	11.11	8.89	5.12%
YoY %	0.25%	1.01%	-28.96%	45.68%	3.06%	24.97%	-	-
Horiz. %	134.98%	134.65%	133.30%	187.63%	128.80%	124.97%	100.00%	-
NAPS	4.0403	3.9407	3.7326	3.5318	3.2067	2.8134	2.5333	8.08%
YoY %	2.53%	5.58%	5.69%	10.14%	13.98%	11.06%	-	-
Horiz. %	159.49%	155.56%	147.34%	139.41%	126.58%	111.06%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	4.74	4.52	4.84	4.80	4.32	4.12	3.22	-
P/RPS	8.39	6.69	7.86	7.50	6.45	5.65	4.13	12.53%
YoY %	25.41%	-14.89%	4.80%	16.28%	14.16%	36.80%	-	-
Horiz. %	203.15%	161.99%	190.31%	181.60%	156.17%	136.80%	100.00%	-
P/EPS	82.72	41.43	49.09	43.52	34.23	38.61	23.22	23.57%
YoY %	99.66%	-15.60%	12.80%	27.14%	-11.34%	66.28%	-	-
Horiz. %	356.24%	178.42%	211.41%	187.42%	147.42%	166.28%	100.00%	-
EY	1.21	2.41	2.04	2.30	2.92	2.59	4.31	-19.07%
YoY %	-49.79%	18.14%	-11.30%	-21.23%	12.74%	-39.91%	-	-
Horiz. %	28.07%	55.92%	47.33%	53.36%	67.75%	60.09%	100.00%	-
DY	2.53	2.65	2.48	3.54	2.78	2.91	3.73	-6.26%
YoY %	-4.53%	6.85%	-29.94%	27.34%	-4.47%	-21.98%	-	-
Horiz. %	67.83%	71.05%	66.49%	94.91%	74.53%	78.02%	100.00%	-
P/NAPS	1.17	1.14	1.28	1.33	1.29	1.36	0.94	3.71%
YoY %	2.63%	-10.94%	-3.76%	3.10%	-5.15%	44.68%	-	-
Horiz. %	124.47%	121.28%	136.17%	141.49%	137.23%	144.68%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	20/08/07	21/08/06	17/08/05	23/08/04	18/08/03	22/08/02	22/08/01	-
Price	4.50	4.34	4.82	4.84	4.46	4.32	3.72	-
P/RPS	7.96	6.43	7.83	7.56	6.66	5.93	4.78	8.86%
YoY %	23.79%	-17.88%	3.57%	13.51%	12.31%	24.06%	-	-
Horiz. %	166.53%	134.52%	163.81%	158.16%	139.33%	124.06%	100.00%	-
P/EPS	78.53	39.78	48.88	43.88	35.34	40.49	26.82	19.59%
YoY %	97.41%	-18.62%	11.39%	24.17%	-12.72%	50.97%	-	-
Horiz. %	292.80%	148.32%	182.25%	163.61%	131.77%	150.97%	100.00%	-
EY	1.27	2.51	2.05	2.28	2.83	2.47	3.73	-16.42%
YoY %	-49.40%	22.44%	-10.09%	-19.43%	14.57%	-33.78%	-	-
Horiz. %	34.05%	67.29%	54.96%	61.13%	75.87%	66.22%	100.00%	-
DY	2.67	2.76	2.49	3.51	2.69	2.78	3.23	-3.12%
YoY %	-3.26%	10.84%	-29.06%	30.48%	-3.24%	-13.93%	-	-
Horiz. %	82.66%	85.45%	77.09%	108.67%	83.28%	86.07%	100.00%	-
P/NAPS	1.11	1.10	1.28	1.34	1.33	1.42	1.09	0.30%
YoY %	0.91%	-14.06%	-4.48%	0.75%	-6.34%	30.28%	-	-
Horiz. %	101.83%	100.92%	117.43%	122.94%	122.02%	130.28%	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