[UAC] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[UAC] UAC BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 16.79%
YoY- 28.25%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 46,523 45,213 49,031 45,342 47,573 46,695 50,150 -4.87%
PBT 10,480 10,030 10,720 13,947 11,157 11,000 12,830 -12.60%
Tax -2,931 -2,801 -2,688 -4,327 -2,920 -2,950 -3,335 -8.24%
NP 7,549 7,229 8,032 9,620 8,237 8,050 9,495 -14.16%
-
NP to SH 7,560 7,243 8,032 9,620 8,237 8,050 9,495 -14.08%
-
Tax Rate 27.97% 27.93% 25.07% 31.02% 26.17% 26.82% 25.99% -
Total Cost 38,974 37,984 40,999 35,722 39,336 38,645 40,655 -2.77%
-
Net Worth 279,455 277,672 269,665 271,726 262,385 262,737 263,306 4.04%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 8,815 - 13,148 - 12,407 - -
Div Payout % - 121.70% - 136.67% - 154.13% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 279,455 277,672 269,665 271,726 262,385 262,737 263,306 4.04%
NOSH 73,540 73,458 73,278 73,044 73,087 72,982 72,536 0.91%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 16.23% 15.99% 16.38% 21.22% 17.31% 17.24% 18.93% -
ROE 2.71% 2.61% 2.98% 3.54% 3.14% 3.06% 3.61% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 63.26 61.55 66.91 62.07 65.09 63.98 69.14 -5.74%
EPS 10.28 9.86 10.98 13.17 11.27 11.03 13.09 -14.86%
DPS 0.00 12.00 0.00 18.00 0.00 17.00 0.00 -
NAPS 3.80 3.78 3.68 3.72 3.59 3.60 3.63 3.09%
Adjusted Per Share Value based on latest NOSH - 73,044
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 62.54 60.78 65.91 60.95 63.95 62.77 67.41 -4.87%
EPS 10.16 9.74 10.80 12.93 11.07 10.82 12.76 -14.08%
DPS 0.00 11.85 0.00 17.67 0.00 16.68 0.00 -
NAPS 3.7565 3.7326 3.625 3.6527 3.5271 3.5318 3.5395 4.04%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 4.82 4.84 5.05 5.30 4.90 4.80 5.15 -
P/RPS 7.62 7.86 7.55 8.54 7.53 7.50 7.45 1.51%
P/EPS 46.89 49.09 46.07 40.24 43.48 43.52 39.34 12.40%
EY 2.13 2.04 2.17 2.48 2.30 2.30 2.54 -11.06%
DY 0.00 2.48 0.00 3.40 0.00 3.54 0.00 -
P/NAPS 1.27 1.28 1.37 1.42 1.36 1.33 1.42 -7.16%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 17/08/05 30/05/05 17/02/05 24/11/04 23/08/04 19/05/04 -
Price 4.80 4.82 4.78 5.00 4.88 4.84 4.70 -
P/RPS 7.59 7.83 7.14 8.05 7.50 7.56 6.80 7.59%
P/EPS 46.69 48.88 43.61 37.97 43.30 43.88 35.91 19.10%
EY 2.14 2.05 2.29 2.63 2.31 2.28 2.79 -16.19%
DY 0.00 2.49 0.00 3.60 0.00 3.51 0.00 -
P/NAPS 1.26 1.28 1.30 1.34 1.36 1.34 1.29 -1.55%

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