[UAC] YoY TTM Result on 30-Jun-2005 [#2]

Stock

[UAC] UAC BHD

Announcement Date

17-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- -2.38%

YoY- -2.23%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	177,516	172,882	184,448	187,159	181,369	192,843	195,375	-1.58%
YoY %	2.68%	-6.27%	-1.45%	3.19%	-5.95%	-1.30%	-	-
Horiz. %	90.86%	88.49%	94.41%	95.79%	92.83%	98.70%	100.00%	-
PBT	22,158	33,738	42,247	45,854	45,533	43,084	47,051	-11.78%
YoY %	-34.32%	-20.14%	-7.87%	0.70%	5.68%	-8.43%	-	-
Horiz. %	47.09%	71.71%	89.79%	97.46%	96.77%	91.57%	100.00%	-
Tax	-2,803	-7,941	-12,756	-12,736	-11,644	-12,180	-11,762	-21.24%
YoY %	64.70%	37.75%	-0.16%	-9.38%	4.40%	-3.55%	-	-
Horiz. %	23.83%	67.51%	108.45%	108.28%	99.00%	103.55%	100.00%	-
NP	19,355	25,797	29,491	33,118	33,889	30,904	35,289	-9.51%
YoY %	-24.97%	-12.53%	-10.95%	-2.28%	9.66%	-12.43%	-	-
Horiz. %	54.85%	73.10%	83.57%	93.85%	96.03%	87.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,355	25,797	29,532	33,132	33,889	30,904	35,289	-9.51%
YoY %	-24.97%	-12.65%	-10.87%	-2.23%	9.66%	-12.43%	-	-
Horiz. %	54.85%	73.10%	83.69%	93.89%	96.03%	87.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.65%	23.54%	30.19%	27.78%	25.57%	28.27%	25.00%	-
YoY %	-46.26%	-22.03%	8.68%	8.64%	-9.55%	13.08%	-	-
Horiz. %	50.60%	94.16%	120.76%	111.12%	102.28%	113.08%	100.00%	-
Total Cost	158,161	147,085	154,957	154,041	147,480	161,939	160,086	-0.20%
YoY %	7.53%	-5.08%	0.59%	4.45%	-8.93%	1.16%	-	-
Horiz. %	98.80%	91.88%	96.80%	96.22%	92.13%	101.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	304,545	300,567	293,154	277,672	262,737	238,554	209,295	6.44%
YoY %	1.32%	2.53%	5.58%	5.68%	10.14%	13.98%	-	-
Horiz. %	145.51%	143.61%	140.07%	132.67%	125.53%	113.98%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	22,332	23,762	22,154	21,963	25,439	20,550	18,180	3.48%
YoY %	-6.02%	7.26%	0.87%	-13.66%	23.79%	13.04%	-	-
Horiz. %	122.84%	130.70%	121.86%	120.81%	139.93%	113.04%	100.00%	-
Div Payout %	115.39%	92.11%	75.02%	66.29%	75.07%	66.50%	51.52%	-
YoY %	25.27%	22.78%	13.17%	-11.70%	12.89%	29.08%	-	-
Horiz. %	223.97%	178.78%	145.61%	128.67%	145.71%	129.08%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	304,545	300,567	293,154	277,672	262,737	238,554	209,295	6.44%
YoY %	1.32%	2.53%	5.58%	5.68%	10.14%	13.98%	-	-
Horiz. %	145.51%	143.61%	140.07%	132.67%	125.53%	113.98%	100.00%	-
NOSH	74,461	74,397	74,216	73,458	72,982	70,998	68,847	1.31%
YoY %	0.09%	0.24%	1.03%	0.65%	2.79%	3.12%	-	-
Horiz. %	108.15%	108.06%	107.80%	106.70%	106.01%	103.12%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	10.90%	14.92%	15.99%	17.70%	18.69%	16.03%	18.06%	-
YoY %	-26.94%	-6.69%	-9.66%	-5.30%	16.59%	-11.24%	-	-
Horiz. %	60.35%	82.61%	88.54%	98.01%	103.49%	88.76%	100.00%	-
ROE	6.36%	8.58%	10.07%	11.93%	12.90%	12.95%	16.86%	-
YoY %	-25.87%	-14.80%	-15.59%	-7.52%	-0.39%	-23.19%	-	-
Horiz. %	37.72%	50.89%	59.73%	70.76%	76.51%	76.81%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	238.40	232.37	248.53	254.78	248.51	271.62	283.78	-2.85%
YoY %	2.59%	-6.50%	-2.45%	2.52%	-8.51%	-4.29%	-	-
Horiz. %	84.01%	81.88%	87.58%	89.78%	87.57%	95.71%	100.00%	-
EPS	25.99	34.67	39.79	45.10	46.43	43.53	51.26	-10.69%
YoY %	-25.04%	-12.87%	-11.77%	-2.86%	6.66%	-15.08%	-	-
Horiz. %	50.70%	67.64%	77.62%	87.98%	90.58%	84.92%	100.00%	-
DPS	30.00	32.00	30.00	30.00	35.00	28.95	26.41	2.14%
YoY %	-6.25%	6.67%	0.00%	-14.29%	20.90%	9.62%	-	-
Horiz. %	113.59%	121.17%	113.59%	113.59%	132.53%	109.62%	100.00%	-
NAPS	4.09	4.04	3.95	3.78	3.60	3.36	3.04	5.06%
YoY %	1.24%	2.28%	4.50%	5.00%	7.14%	10.53%	-	-
Horiz. %	134.54%	132.89%	129.93%	124.34%	118.42%	110.53%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 73,458
RPS	238.62	232.39	247.94	251.59	243.80	259.23	262.63	-1.58%
YoY %	2.68%	-6.27%	-1.45%	3.20%	-5.95%	-1.29%	-	-
Horiz. %	90.86%	88.49%	94.41%	95.80%	92.83%	98.71%	100.00%	-
EPS	26.02	34.68	39.70	44.54	45.55	41.54	47.44	-9.51%
YoY %	-24.97%	-12.64%	-10.87%	-2.22%	9.65%	-12.44%	-	-
Horiz. %	54.85%	73.10%	83.68%	93.89%	96.02%	87.56%	100.00%	-
DPS	30.02	31.94	29.78	29.52	34.20	27.62	24.44	3.48%
YoY %	-6.01%	7.25%	0.88%	-13.68%	23.82%	13.01%	-	-
Horiz. %	122.83%	130.69%	121.85%	120.79%	139.93%	113.01%	100.00%	-
NAPS	4.0938	4.0403	3.9407	3.7326	3.5318	3.2067	2.8134	6.44%
YoY %	1.32%	2.53%	5.58%	5.69%	10.14%	13.98%	-	-
Horiz. %	145.51%	143.61%	140.07%	132.67%	125.53%	113.98%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	3.88	4.74	4.52	4.84	4.80	4.32	4.12	-
P/RPS	1.63	2.04	1.82	1.90	1.93	1.59	1.45	1.96%
YoY %	-20.10%	12.09%	-4.21%	-1.55%	21.38%	9.66%	-	-
Horiz. %	112.41%	140.69%	125.52%	131.03%	133.10%	109.66%	100.00%	-
P/EPS	14.93	13.67	11.36	10.73	10.34	9.92	8.04	10.85%
YoY %	9.22%	20.33%	5.87%	3.77%	4.23%	23.38%	-	-
Horiz. %	185.70%	170.02%	141.29%	133.46%	128.61%	123.38%	100.00%	-
EY	6.70	7.32	8.80	9.32	9.67	10.08	12.44	-9.79%
YoY %	-8.47%	-16.82%	-5.58%	-3.62%	-4.07%	-18.97%	-	-
Horiz. %	53.86%	58.84%	70.74%	74.92%	77.73%	81.03%	100.00%	-
DY	7.73	6.75	6.64	6.20	7.29	6.70	6.41	3.16%
YoY %	14.52%	1.66%	7.10%	-14.95%	8.81%	4.52%	-	-
Horiz. %	120.59%	105.30%	103.59%	96.72%	113.73%	104.52%	100.00%	-
P/NAPS	0.95	1.17	1.14	1.28	1.33	1.29	1.36	-5.79%
YoY %	-18.80%	2.63%	-10.94%	-3.76%	3.10%	-5.15%	-	-
Horiz. %	69.85%	86.03%	83.82%	94.12%	97.79%	94.85%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	11/08/08	20/08/07	21/08/06	17/08/05	23/08/04	18/08/03	22/08/02	-
Price	3.70	4.50	4.34	4.82	4.84	4.46	4.32	-
P/RPS	1.55	1.94	1.75	1.89	1.95	1.64	1.52	0.32%
YoY %	-20.10%	10.86%	-7.41%	-3.08%	18.90%	7.89%	-	-
Horiz. %	101.97%	127.63%	115.13%	124.34%	128.29%	107.89%	100.00%	-
P/EPS	14.23	12.98	10.91	10.69	10.42	10.25	8.43	9.10%
YoY %	9.63%	18.97%	2.06%	2.59%	1.66%	21.59%	-	-
Horiz. %	168.80%	153.97%	129.42%	126.81%	123.61%	121.59%	100.00%	-
EY	7.03	7.71	9.17	9.36	9.59	9.76	11.87	-8.35%
YoY %	-8.82%	-15.92%	-2.03%	-2.40%	-1.74%	-17.78%	-	-
Horiz. %	59.22%	64.95%	77.25%	78.85%	80.79%	82.22%	100.00%	-
DY	8.11	7.11	6.91	6.22	7.23	6.49	6.11	4.82%
YoY %	14.06%	2.89%	11.09%	-13.97%	11.40%	6.22%	-	-
Horiz. %	132.73%	116.37%	113.09%	101.80%	118.33%	106.22%	100.00%	-
P/NAPS	0.90	1.11	1.10	1.28	1.34	1.33	1.42	-7.31%
YoY %	-18.92%	0.91%	-14.06%	-4.48%	0.75%	-6.34%	-	-
Horiz. %	63.38%	78.17%	77.46%	90.14%	94.37%	93.66%	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