[UAC] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[UAC] UAC BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 46.95%
YoY- 0.19%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 94,244 49,031 189,760 144,418 96,845 50,150 178,811 -34.77%
PBT 20,750 10,720 48,934 34,987 23,830 12,830 44,628 -40.01%
Tax -5,489 -2,688 -13,532 -9,205 -6,285 -3,335 -11,395 -38.57%
NP 15,261 8,032 35,402 25,782 17,545 9,495 33,233 -40.50%
-
NP to SH 15,289 8,032 35,402 25,782 17,545 9,495 33,233 -40.43%
-
Tax Rate 26.45% 25.07% 27.65% 26.31% 26.37% 25.99% 25.53% -
Total Cost 78,983 40,999 154,358 118,636 79,300 40,655 145,578 -33.50%
-
Net Worth 277,314 269,665 271,425 261,609 261,974 263,306 250,140 7.12%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 8,803 - 25,537 12,388 12,371 - 21,440 -44.78%
Div Payout % 57.58% - 72.14% 48.05% 70.51% - 64.52% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 277,314 269,665 271,425 261,609 261,974 263,306 250,140 7.12%
NOSH 73,363 73,278 72,963 72,871 72,770 72,536 71,468 1.76%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 16.19% 16.38% 18.66% 17.85% 18.12% 18.93% 18.59% -
ROE 5.51% 2.98% 13.04% 9.86% 6.70% 3.61% 13.29% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 128.46 66.91 260.07 198.18 133.08 69.14 250.19 -35.90%
EPS 20.84 10.98 48.52 35.38 24.11 13.09 46.50 -41.46%
DPS 12.00 0.00 35.00 17.00 17.00 0.00 30.00 -45.74%
NAPS 3.78 3.68 3.72 3.59 3.60 3.63 3.50 5.26%
Adjusted Per Share Value based on latest NOSH - 73,087
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 126.69 65.91 255.08 194.13 130.18 67.41 240.36 -34.77%
EPS 20.55 10.80 47.59 34.66 23.58 12.76 44.67 -40.43%
DPS 11.83 0.00 34.33 16.65 16.63 0.00 28.82 -44.79%
NAPS 3.7278 3.625 3.6486 3.5167 3.5216 3.5395 3.3625 7.12%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 4.84 5.05 5.30 4.90 4.80 5.15 4.98 -
P/RPS 3.77 7.55 2.04 2.47 3.61 7.45 1.99 53.16%
P/EPS 23.22 46.07 10.92 13.85 19.91 39.34 10.71 67.59%
EY 4.31 2.17 9.15 7.22 5.02 2.54 9.34 -40.31%
DY 2.48 0.00 6.60 3.47 3.54 0.00 6.02 -44.66%
P/NAPS 1.28 1.37 1.42 1.36 1.33 1.42 1.42 -6.69%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 30/05/05 17/02/05 24/11/04 23/08/04 19/05/04 18/02/04 -
Price 4.82 4.78 5.00 4.88 4.84 4.70 4.90 -
P/RPS 3.75 7.14 1.92 2.46 3.64 6.80 1.96 54.17%
P/EPS 23.13 43.61 10.31 13.79 20.07 35.91 10.54 68.95%
EY 4.32 2.29 9.70 7.25 4.98 2.79 9.49 -40.85%
DY 2.49 0.00 7.00 3.48 3.51 0.00 6.12 -45.12%
P/NAPS 1.28 1.30 1.34 1.36 1.34 1.29 1.40 -5.80%

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