[UAC] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[UAC] UAC BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -71.43%
YoY- 19.75%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 189,760 144,418 96,845 50,150 178,811 140,278 94,287 59.06%
PBT 48,934 34,987 23,830 12,830 44,628 34,861 22,925 65.40%
Tax -13,532 -9,205 -6,285 -3,335 -11,395 -9,129 -6,036 70.87%
NP 35,402 25,782 17,545 9,495 33,233 25,732 16,889 63.42%
-
NP to SH 35,402 25,782 17,545 9,495 33,233 25,732 16,889 63.42%
-
Tax Rate 27.65% 26.31% 26.37% 25.99% 25.53% 26.19% 26.33% -
Total Cost 154,358 118,636 79,300 40,655 145,578 114,546 77,398 58.10%
-
Net Worth 271,425 261,609 261,974 263,306 250,140 241,882 238,232 9.04%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 25,537 12,388 12,371 - 21,440 8,537 8,508 107.38%
Div Payout % 72.14% 48.05% 70.51% - 64.52% 33.18% 50.38% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 271,425 261,609 261,974 263,306 250,140 241,882 238,232 9.04%
NOSH 72,963 72,871 72,770 72,536 71,468 71,141 70,902 1.91%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 18.66% 17.85% 18.12% 18.93% 18.59% 18.34% 17.91% -
ROE 13.04% 9.86% 6.70% 3.61% 13.29% 10.64% 7.09% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 260.07 198.18 133.08 69.14 250.19 197.18 132.98 56.07%
EPS 48.52 35.38 24.11 13.09 46.50 36.17 23.82 60.34%
DPS 35.00 17.00 17.00 0.00 30.00 12.00 12.00 103.47%
NAPS 3.72 3.59 3.60 3.63 3.50 3.40 3.36 6.98%
Adjusted Per Share Value based on latest NOSH - 72,536
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 255.08 194.13 130.18 67.41 240.36 188.57 126.74 59.06%
EPS 47.59 34.66 23.58 12.76 44.67 34.59 22.70 63.43%
DPS 34.33 16.65 16.63 0.00 28.82 11.48 11.44 107.35%
NAPS 3.6486 3.5167 3.5216 3.5395 3.3625 3.2515 3.2024 9.04%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 5.30 4.90 4.80 5.15 4.98 4.86 4.32 -
P/RPS 2.04 2.47 3.61 7.45 1.99 2.46 3.25 -26.58%
P/EPS 10.92 13.85 19.91 39.34 10.71 13.44 18.14 -28.59%
EY 9.15 7.22 5.02 2.54 9.34 7.44 5.51 40.01%
DY 6.60 3.47 3.54 0.00 6.02 2.47 2.78 77.49%
P/NAPS 1.42 1.36 1.33 1.42 1.42 1.43 1.29 6.57%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 17/02/05 24/11/04 23/08/04 19/05/04 18/02/04 18/11/03 18/08/03 -
Price 5.00 4.88 4.84 4.70 4.90 4.80 4.46 -
P/RPS 1.92 2.46 3.64 6.80 1.96 2.43 3.35 -30.88%
P/EPS 10.31 13.79 20.07 35.91 10.54 13.27 18.72 -32.68%
EY 9.70 7.25 4.98 2.79 9.49 7.54 5.34 48.60%
DY 7.00 3.48 3.51 0.00 6.12 2.50 2.69 88.64%
P/NAPS 1.34 1.36 1.34 1.29 1.40 1.41 1.33 0.49%

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