[UAC] QoQ Annualized 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- -9.25%
YoY- -15.41%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 180,075 187,689 188,488 196,124 189,760 192,557 193,690 -4.73%
PBT 40,406 41,640 41,500 42,880 48,934 46,649 47,660 -10.39%
Tax -12,216 -11,226 -10,978 -10,752 -13,532 -12,273 -12,570 -1.88%
NP 28,190 30,413 30,522 32,128 35,402 34,376 35,090 -13.54%
-
NP to SH 28,259 30,465 30,578 32,128 35,402 34,376 35,090 -13.40%
-
Tax Rate 30.23% 26.96% 26.45% 25.07% 27.65% 26.31% 26.37% -
Total Cost 151,885 157,276 157,966 163,996 154,358 158,181 158,600 -2.83%
-
Net Worth 284,353 278,914 277,314 269,665 271,425 261,609 261,974 5.60%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 22,042 11,743 17,607 - 25,537 16,517 24,742 -7.39%
Div Payout % 78.00% 38.55% 57.58% - 72.14% 48.05% 70.51% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 284,353 278,914 277,314 269,665 271,425 261,609 261,974 5.60%
NOSH 73,476 73,398 73,363 73,278 72,963 72,871 72,770 0.64%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 15.65% 16.20% 16.19% 16.38% 18.66% 17.85% 18.12% -
ROE 9.94% 10.92% 11.03% 11.91% 13.04% 13.14% 13.39% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 245.08 255.71 256.92 267.64 260.07 264.24 266.17 -5.34%
EPS 38.46 41.51 41.68 43.92 48.52 47.17 48.22 -13.96%
DPS 30.00 16.00 24.00 0.00 35.00 22.67 34.00 -7.98%
NAPS 3.87 3.80 3.78 3.68 3.72 3.59 3.60 4.92%
Adjusted Per Share Value based on latest NOSH - 73,278
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 242.06 252.30 253.37 263.64 255.08 258.84 260.37 -4.73%
EPS 37.99 40.95 41.10 43.19 47.59 46.21 47.17 -13.40%
DPS 29.63 15.79 23.67 0.00 34.33 22.20 33.26 -7.39%
NAPS 3.8224 3.7493 3.7278 3.625 3.6486 3.5167 3.5216 5.60%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
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 1.88 1.88 1.89 2.04 1.85 1.80 5.82%
P/EPS 12.48 11.61 11.61 11.52 10.92 10.39 9.95 16.25%
EY 8.01 8.61 8.61 8.68 9.15 9.63 10.05 -14.00%
DY 6.25 3.32 4.96 0.00 6.60 4.63 7.08 -7.95%
P/NAPS 1.24 1.27 1.28 1.37 1.42 1.36 1.33 -4.55%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
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 1.88 1.88 1.79 1.92 1.85 1.82 5.05%
P/EPS 12.48 11.56 11.56 10.90 10.31 10.34 10.04 15.56%
EY 8.01 8.65 8.65 9.17 9.70 9.67 9.96 -13.48%
DY 6.25 3.33 4.98 0.00 7.00 4.64 7.02 -7.43%
P/NAPS 1.24 1.26 1.28 1.30 1.34 1.36 1.34 -5.02%

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
Post a Comment