[UAC] QoQ Cumulative 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- -77.31%
YoY- -15.41%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 180,075 140,767 94,244 49,031 189,760 144,418 96,845 51.04%
PBT 40,406 31,230 20,750 10,720 48,934 34,987 23,830 42.05%
Tax -12,216 -8,420 -5,489 -2,688 -13,532 -9,205 -6,285 55.55%
NP 28,190 22,810 15,261 8,032 35,402 25,782 17,545 37.06%
-
NP to SH 28,259 22,849 15,289 8,032 35,402 25,782 17,545 37.28%
-
Tax Rate 30.23% 26.96% 26.45% 25.07% 27.65% 26.31% 26.37% -
Total Cost 151,885 117,957 78,983 40,999 154,358 118,636 79,300 54.04%
-
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 8,807 8,803 - 25,537 12,388 12,371 46.81%
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% 8.19% 5.51% 2.98% 13.04% 9.86% 6.70% -
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 245.08 191.78 128.46 66.91 260.07 198.18 133.08 50.07%
EPS 38.46 31.13 20.84 10.98 48.52 35.38 24.11 36.40%
DPS 30.00 12.00 12.00 0.00 35.00 17.00 17.00 45.88%
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 242.06 189.22 126.69 65.91 255.08 194.13 130.18 51.04%
EPS 37.99 30.71 20.55 10.80 47.59 34.66 23.58 37.31%
DPS 29.63 11.84 11.83 0.00 34.33 16.65 16.63 46.81%
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 2.51 3.77 7.55 2.04 2.47 3.61 -33.37%
P/EPS 12.48 15.48 23.22 46.07 10.92 13.85 19.91 -26.69%
EY 8.01 6.46 4.31 2.17 9.15 7.22 5.02 36.43%
DY 6.25 2.49 2.48 0.00 6.60 3.47 3.54 45.92%
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 2.50 3.75 7.14 1.92 2.46 3.64 -33.73%
P/EPS 12.48 15.42 23.13 43.61 10.31 13.79 20.07 -27.08%
EY 8.01 6.49 4.32 2.29 9.70 7.25 4.98 37.15%
DY 6.25 2.50 2.49 0.00 7.00 3.48 3.51 46.75%
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