[UAC] YoY TTM Result on 31-Mar-2006 [#1]

Stock

[UAC] UAC BHD

Announcement Date

17-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- 1.53%

YoY- -15.5%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	175,685	167,528	180,958	179,529	188,641	182,246	195,443	-1.75%
YoY %	4.87%	-7.42%	0.80%	-4.83%	3.51%	-6.75%	-	-
Horiz. %	89.89%	85.72%	92.59%	91.86%	96.52%	93.25%	100.00%	-
PBT	17,687	21,614	39,118	41,111	46,824	46,719	41,240	-13.14%
YoY %	-18.17%	-44.75%	-4.85%	-12.20%	0.22%	13.29%	-	-
Horiz. %	42.89%	52.41%	94.85%	99.69%	113.54%	113.29%	100.00%	-
Tax	-4,714	-2,970	-9,487	-12,488	-12,885	-11,920	-11,917	-14.30%
YoY %	-58.72%	68.69%	24.03%	3.08%	-8.10%	-0.03%	-	-
Horiz. %	39.56%	24.92%	79.61%	104.79%	108.12%	100.03%	100.00%	-
NP	12,973	18,644	29,631	28,623	33,939	34,799	29,323	-12.69%
YoY %	-30.42%	-37.08%	3.52%	-15.66%	-2.47%	18.67%	-	-
Horiz. %	44.24%	63.58%	101.05%	97.61%	115.74%	118.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,973	18,644	29,631	28,678	33,939	34,799	29,323	-12.69%
YoY %	-30.42%	-37.08%	3.32%	-15.50%	-2.47%	18.67%	-	-
Horiz. %	44.24%	63.58%	101.05%	97.80%	115.74%	118.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.65%	13.74%	24.25%	30.38%	27.52%	25.51%	28.90%	-
YoY %	93.96%	-43.34%	-20.18%	10.39%	7.88%	-11.73%	-	-
Horiz. %	92.21%	47.54%	83.91%	105.12%	95.22%	88.27%	100.00%	-
Total Cost	162,712	148,884	151,327	150,906	154,702	147,447	166,120	-0.34%
YoY %	9.29%	-1.61%	0.28%	-2.45%	4.92%	-11.24%	-	-
Horiz. %	97.95%	89.62%	91.09%	90.84%	93.13%	88.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	305,212	309,103	308,457	283,891	269,665	263,306	238,577	4.18%
YoY %	-1.26%	0.21%	8.65%	5.28%	2.42%	10.37%	-	-
Horiz. %	127.93%	129.56%	129.29%	118.99%	113.03%	110.37%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	16,358	22,325	23,741	22,063	25,555	21,552	20,292	-3.52%
YoY %	-26.73%	-5.96%	7.61%	-13.66%	18.57%	6.21%	-	-
Horiz. %	80.61%	110.02%	117.00%	108.73%	125.94%	106.21%	100.00%	-
Div Payout %	126.10%	119.74%	80.12%	76.94%	75.30%	61.93%	69.20%	-
YoY %	5.31%	49.45%	4.13%	2.18%	21.59%	-10.51%	-	-
Horiz. %	182.23%	173.03%	115.78%	111.18%	108.82%	89.49%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	305,212	309,103	308,457	283,891	269,665	263,306	238,577	4.18%
YoY %	-1.26%	0.21%	8.65%	5.28%	2.42%	10.37%	-	-
Horiz. %	127.93%	129.56%	129.29%	118.99%	113.03%	110.37%	100.00%	-
NOSH	74,441	74,482	74,327	73,930	73,278	72,536	70,794	0.83%
YoY %	-0.06%	0.21%	0.54%	0.89%	1.02%	2.46%	-	-
Horiz. %	105.15%	105.21%	104.99%	104.43%	103.51%	102.46%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	7.38%	11.13%	16.37%	15.94%	17.99%	19.09%	15.00%	-
YoY %	-33.69%	-32.01%	2.70%	-11.40%	-5.76%	27.27%	-	-
Horiz. %	49.20%	74.20%	109.13%	106.27%	119.93%	127.27%	100.00%	-
ROE	4.25%	6.03%	9.61%	10.10%	12.59%	13.22%	12.29%	-
YoY %	-29.52%	-37.25%	-4.85%	-19.78%	-4.77%	7.57%	-	-
Horiz. %	34.58%	49.06%	78.19%	82.18%	102.44%	107.57%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	236.00	224.92	243.46	242.84	257.43	251.25	276.07	-2.57%
YoY %	4.93%	-7.62%	0.26%	-5.67%	2.46%	-8.99%	-	-
Horiz. %	85.49%	81.47%	88.19%	87.96%	93.25%	91.01%	100.00%	-
EPS	17.43	25.03	39.87	38.79	46.31	47.97	41.42	-13.42%
YoY %	-30.36%	-37.22%	2.78%	-16.24%	-3.46%	15.81%	-	-
Horiz. %	42.08%	60.43%	96.26%	93.65%	111.81%	115.81%	100.00%	-
DPS	22.00	30.00	32.00	30.00	35.00	29.71	28.66	-4.30%
YoY %	-26.67%	-6.25%	6.67%	-14.29%	17.81%	3.66%	-	-
Horiz. %	76.76%	104.68%	111.65%	104.68%	122.12%	103.66%	100.00%	-
NAPS	4.10	4.15	4.15	3.84	3.68	3.63	3.37	3.31%
YoY %	-1.20%	0.00%	8.07%	4.35%	1.38%	7.72%	-	-
Horiz. %	121.66%	123.15%	123.15%	113.95%	109.20%	107.72%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 73,930
RPS	236.16	225.20	243.25	241.33	253.58	244.98	262.72	-1.75%
YoY %	4.87%	-7.42%	0.80%	-4.83%	3.51%	-6.75%	-	-
Horiz. %	89.89%	85.72%	92.59%	91.86%	96.52%	93.25%	100.00%	-
EPS	17.44	25.06	39.83	38.55	45.62	46.78	39.42	-12.69%
YoY %	-30.41%	-37.08%	3.32%	-15.50%	-2.48%	18.67%	-	-
Horiz. %	44.24%	63.57%	101.04%	97.79%	115.73%	118.67%	100.00%	-
DPS	21.99	30.01	31.91	29.66	34.35	28.97	27.28	-3.52%
YoY %	-26.72%	-5.95%	7.59%	-13.65%	18.57%	6.20%	-	-
Horiz. %	80.61%	110.01%	116.97%	108.72%	125.92%	106.20%	100.00%	-
NAPS	4.1028	4.1551	4.1464	3.8162	3.625	3.5395	3.2071	4.18%
YoY %	-1.26%	0.21%	8.65%	5.27%	2.42%	10.36%	-	-
Horiz. %	127.93%	129.56%	129.29%	118.99%	113.03%	110.36%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	2.92	4.12	4.32	4.84	5.05	5.15	3.88	-
P/RPS	1.24	1.83	1.77	1.99	1.96	2.05	1.41	-2.11%
YoY %	-32.24%	3.39%	-11.06%	1.53%	-4.39%	45.39%	-	-
Horiz. %	87.94%	129.79%	125.53%	141.13%	139.01%	145.39%	100.00%	-
P/EPS	16.76	16.46	10.84	12.48	10.90	10.73	9.37	10.16%
YoY %	1.82%	51.85%	-13.14%	14.50%	1.58%	14.51%	-	-
Horiz. %	178.87%	175.67%	115.69%	133.19%	116.33%	114.51%	100.00%	-
EY	5.97	6.08	9.23	8.01	9.17	9.32	10.68	-9.23%
YoY %	-1.81%	-34.13%	15.23%	-12.65%	-1.61%	-12.73%	-	-
Horiz. %	55.90%	56.93%	86.42%	75.00%	85.86%	87.27%	100.00%	-
DY	7.53	7.28	7.41	6.20	6.93	5.77	7.39	0.31%
YoY %	3.43%	-1.75%	19.52%	-10.53%	20.10%	-21.92%	-	-
Horiz. %	101.89%	98.51%	100.27%	83.90%	93.78%	78.08%	100.00%	-
P/NAPS	0.71	0.99	1.04	1.26	1.37	1.42	1.15	-7.71%
YoY %	-28.28%	-4.81%	-17.46%	-8.03%	-3.52%	23.48%	-	-
Horiz. %	61.74%	86.09%	90.43%	109.57%	119.13%	123.48%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	13/05/09	13/05/08	23/05/07	17/05/06	30/05/05	19/05/04	21/05/03	-
Price	2.90	4.20	4.70	4.58	4.78	4.70	3.98	-
P/RPS	1.23	1.87	1.93	1.89	1.86	1.87	1.44	-2.59%
YoY %	-34.22%	-3.11%	2.12%	1.61%	-0.53%	29.86%	-	-
Horiz. %	85.42%	129.86%	134.03%	131.25%	129.17%	129.86%	100.00%	-
P/EPS	16.64	16.78	11.79	11.81	10.32	9.80	9.61	9.57%
YoY %	-0.83%	42.32%	-0.17%	14.44%	5.31%	1.98%	-	-
Horiz. %	173.15%	174.61%	122.68%	122.89%	107.39%	101.98%	100.00%	-
EY	6.01	5.96	8.48	8.47	9.69	10.21	10.41	-8.74%
YoY %	0.84%	-29.72%	0.12%	-12.59%	-5.09%	-1.92%	-	-
Horiz. %	57.73%	57.25%	81.46%	81.36%	93.08%	98.08%	100.00%	-
DY	7.59	7.14	6.81	6.55	7.32	6.32	7.20	0.88%
YoY %	6.30%	4.85%	3.97%	-10.52%	15.82%	-12.22%	-	-
Horiz. %	105.42%	99.17%	94.58%	90.97%	101.67%	87.78%	100.00%	-
P/NAPS	0.71	1.01	1.13	1.19	1.30	1.29	1.18	-8.11%
YoY %	-29.70%	-10.62%	-5.04%	-8.46%	0.78%	9.32%	-	-
Horiz. %	60.17%	85.59%	95.76%	100.85%	110.17%	109.32%	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