[UAC] QoQ Cumulative 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- 84.78%
YoY- 3.88%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 49,031 189,760 144,418 96,845 50,150 178,811 140,278 -50.34%
PBT 10,720 48,934 34,987 23,830 12,830 44,628 34,861 -54.40%
Tax -2,688 -13,532 -9,205 -6,285 -3,335 -11,395 -9,129 -55.70%
NP 8,032 35,402 25,782 17,545 9,495 33,233 25,732 -53.95%
-
NP to SH 8,032 35,402 25,782 17,545 9,495 33,233 25,732 -53.95%
-
Tax Rate 25.07% 27.65% 26.31% 26.37% 25.99% 25.53% 26.19% -
Total Cost 40,999 154,358 118,636 79,300 40,655 145,578 114,546 -49.55%
-
Net Worth 269,665 271,425 261,609 261,974 263,306 250,140 241,882 7.51%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 25,537 12,388 12,371 - 21,440 8,537 -
Div Payout % - 72.14% 48.05% 70.51% - 64.52% 33.18% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 269,665 271,425 261,609 261,974 263,306 250,140 241,882 7.51%
NOSH 73,278 72,963 72,871 72,770 72,536 71,468 71,141 1.99%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 16.38% 18.66% 17.85% 18.12% 18.93% 18.59% 18.34% -
ROE 2.98% 13.04% 9.86% 6.70% 3.61% 13.29% 10.64% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 66.91 260.07 198.18 133.08 69.14 250.19 197.18 -51.31%
EPS 10.98 48.52 35.38 24.11 13.09 46.50 36.17 -54.79%
DPS 0.00 35.00 17.00 17.00 0.00 30.00 12.00 -
NAPS 3.68 3.72 3.59 3.60 3.63 3.50 3.40 5.41%
Adjusted Per Share Value based on latest NOSH - 72,982
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 65.91 255.08 194.13 130.18 67.41 240.36 188.57 -50.34%
EPS 10.80 47.59 34.66 23.58 12.76 44.67 34.59 -53.94%
DPS 0.00 34.33 16.65 16.63 0.00 28.82 11.48 -
NAPS 3.625 3.6486 3.5167 3.5216 3.5395 3.3625 3.2515 7.51%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 5.05 5.30 4.90 4.80 5.15 4.98 4.86 -
P/RPS 7.55 2.04 2.47 3.61 7.45 1.99 2.46 111.04%
P/EPS 46.07 10.92 13.85 19.91 39.34 10.71 13.44 127.17%
EY 2.17 9.15 7.22 5.02 2.54 9.34 7.44 -55.98%
DY 0.00 6.60 3.47 3.54 0.00 6.02 2.47 -
P/NAPS 1.37 1.42 1.36 1.33 1.42 1.42 1.43 -2.81%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 17/02/05 24/11/04 23/08/04 19/05/04 18/02/04 18/11/03 -
Price 4.78 5.00 4.88 4.84 4.70 4.90 4.80 -
P/RPS 7.14 1.92 2.46 3.64 6.80 1.96 2.43 105.01%
P/EPS 43.61 10.31 13.79 20.07 35.91 10.54 13.27 120.88%
EY 2.29 9.70 7.25 4.98 2.79 9.49 7.54 -54.78%
DY 0.00 7.00 3.48 3.51 0.00 6.12 2.50 -
P/NAPS 1.30 1.34 1.36 1.34 1.29 1.40 1.41 -5.26%

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