[UAC] QoQ 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- 2.32%
YoY- -6.85%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 45,213 49,031 45,342 47,573 46,695 50,150 38,533 11.25%
PBT 10,030 10,720 13,947 11,157 11,000 12,830 9,767 1.78%
Tax -2,801 -2,688 -4,327 -2,920 -2,950 -3,335 -2,266 15.19%
NP 7,229 8,032 9,620 8,237 8,050 9,495 7,501 -2.43%
-
NP to SH 7,243 8,032 9,620 8,237 8,050 9,495 7,501 -2.30%
-
Tax Rate 27.93% 25.07% 31.02% 26.17% 26.82% 25.99% 23.20% -
Total Cost 37,984 40,999 35,722 39,336 38,645 40,655 31,032 14.44%
-
Net Worth 277,672 269,665 271,726 262,385 262,737 263,306 253,412 6.29%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 8,815 - 13,148 - 12,407 - 13,032 -22.96%
Div Payout % 121.70% - 136.67% - 154.13% - 173.75% -
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 277,672 269,665 271,726 262,385 262,737 263,306 253,412 6.29%
NOSH 73,458 73,278 73,044 73,087 72,982 72,536 72,403 0.96%
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 15.99% 16.38% 21.22% 17.31% 17.24% 18.93% 19.47% -
ROE 2.61% 2.98% 3.54% 3.14% 3.06% 3.61% 2.96% -
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 61.55 66.91 62.07 65.09 63.98 69.14 53.22 10.18%
EPS 9.86 10.98 13.17 11.27 11.03 13.09 10.36 -3.24%
DPS 12.00 0.00 18.00 0.00 17.00 0.00 18.00 -23.70%
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 60.78 65.91 60.95 63.95 62.77 67.41 51.80 11.25%
EPS 9.74 10.80 12.93 11.07 10.82 12.76 10.08 -2.26%
DPS 11.85 0.00 17.67 0.00 16.68 0.00 17.52 -22.96%
NAPS 3.7326 3.625 3.6527 3.5271 3.5318 3.5395 3.4065 6.29%
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 7.86 7.55 8.54 7.53 7.50 7.45 9.36 -11.00%
P/EPS 49.09 46.07 40.24 43.48 43.52 39.34 48.07 1.41%
EY 2.04 2.17 2.48 2.30 2.30 2.54 2.08 -1.28%
DY 2.48 0.00 3.40 0.00 3.54 0.00 3.61 -22.16%
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 7.83 7.14 8.05 7.50 7.56 6.80 9.21 -10.26%
P/EPS 48.88 43.61 37.97 43.30 43.88 35.91 47.30 2.21%
EY 2.05 2.29 2.63 2.31 2.28 2.79 2.11 -1.90%
DY 2.49 0.00 3.60 0.00 3.51 0.00 3.67 -22.80%
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