[UAC] QoQ Annualized Quarter 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- 19.82%
YoY- 5.39%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 183,044 188,938 197,234 193,940 180,075 187,689 188,488 -1.92%
PBT 40,840 40,481 45,182 45,700 40,406 41,640 41,500 -1.06%
Tax -9,924 -11,197 -12,058 -11,840 -12,216 -11,226 -10,978 -6.49%
NP 30,916 29,284 33,124 33,860 28,190 30,413 30,522 0.85%
-
NP to SH 30,916 29,284 33,124 33,860 28,259 30,465 30,578 0.73%
-
Tax Rate 24.30% 27.66% 26.69% 25.91% 30.23% 26.96% 26.45% -
Total Cost 152,128 159,654 164,110 160,080 151,885 157,276 157,966 -2.47%
-
Net Worth 300,263 291,308 292,575 283,891 284,353 278,914 277,314 5.42%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 23,724 11,859 17,776 - 22,042 11,743 17,607 21.92%
Div Payout % 76.74% 40.50% 53.67% - 78.00% 38.55% 57.58% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 300,263 291,308 292,575 283,891 284,353 278,914 277,314 5.42%
NOSH 74,139 74,124 74,069 73,930 73,476 73,398 73,363 0.70%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.89% 15.50% 16.79% 17.46% 15.65% 16.20% 16.19% -
ROE 10.30% 10.05% 11.32% 11.93% 9.94% 10.92% 11.03% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 246.89 254.89 266.28 262.33 245.08 255.71 256.92 -2.61%
EPS 41.70 39.51 44.72 45.80 38.46 41.51 41.68 0.03%
DPS 32.00 16.00 24.00 0.00 30.00 16.00 24.00 21.07%
NAPS 4.05 3.93 3.95 3.84 3.87 3.80 3.78 4.69%
Adjusted Per Share Value based on latest NOSH - 73,930
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 246.05 253.98 265.13 260.70 242.06 252.30 253.37 -1.93%
EPS 41.56 39.36 44.53 45.52 37.99 40.95 41.10 0.74%
DPS 31.89 15.94 23.90 0.00 29.63 15.79 23.67 21.91%
NAPS 4.0363 3.9159 3.9329 3.8162 3.8224 3.7493 3.7278 5.42%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.98 4.30 4.52 4.84 4.80 4.82 4.84 -
P/RPS 1.61 1.69 1.70 1.85 1.96 1.88 1.88 -9.79%
P/EPS 9.54 10.88 10.11 10.57 12.48 11.61 11.61 -12.23%
EY 10.48 9.19 9.89 9.46 8.01 8.61 8.61 13.95%
DY 8.04 3.72 5.31 0.00 6.25 3.32 4.96 37.86%
P/NAPS 0.98 1.09 1.14 1.26 1.24 1.27 1.28 -16.26%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 21/11/06 21/08/06 17/05/06 15/02/06 30/11/05 17/08/05 -
Price 3.88 4.34 4.34 4.58 4.80 4.80 4.82 -
P/RPS 1.57 1.70 1.63 1.75 1.96 1.88 1.88 -11.29%
P/EPS 9.30 10.99 9.70 10.00 12.48 11.56 11.56 -13.46%
EY 10.75 9.10 10.30 10.00 8.01 8.65 8.65 15.54%
DY 8.25 3.69 5.53 0.00 6.25 3.33 4.98 39.87%
P/NAPS 0.96 1.10 1.10 1.19 1.24 1.26 1.28 -17.40%

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