[UAC] QoQ 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- 26.58%
YoY- 19.75%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 45,342 47,573 46,695 50,150 38,533 45,991 47,572 -3.13%
PBT 13,947 11,157 11,000 12,830 9,767 11,936 12,186 9.37%
Tax -4,327 -2,920 -2,950 -3,335 -2,266 -3,093 -3,226 21.51%
NP 9,620 8,237 8,050 9,495 7,501 8,843 8,960 4.82%
-
NP to SH 9,620 8,237 8,050 9,495 7,501 8,843 8,960 4.82%
-
Tax Rate 31.02% 26.17% 26.82% 25.99% 23.20% 25.91% 26.47% -
Total Cost 35,722 39,336 38,645 40,655 31,032 37,148 38,612 -5.03%
-
Net Worth 271,726 262,385 262,737 263,306 253,412 243,648 238,554 9.02%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 13,148 - 12,407 - 13,032 - 8,519 33.37%
Div Payout % 136.67% - 154.13% - 173.75% - 95.09% -
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 271,726 262,385 262,737 263,306 253,412 243,648 238,554 9.02%
NOSH 73,044 73,087 72,982 72,536 72,403 71,661 70,998 1.90%
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 21.22% 17.31% 17.24% 18.93% 19.47% 19.23% 18.83% -
ROE 3.54% 3.14% 3.06% 3.61% 2.96% 3.63% 3.76% -
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 62.07 65.09 63.98 69.14 53.22 64.18 67.00 -4.94%
EPS 13.17 11.27 11.03 13.09 10.36 12.34 12.62 2.87%
DPS 18.00 0.00 17.00 0.00 18.00 0.00 12.00 30.87%
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 60.95 63.95 62.77 67.41 51.80 61.82 63.95 -3.13%
EPS 12.93 11.07 10.82 12.76 10.08 11.89 12.04 4.84%
DPS 17.67 0.00 16.68 0.00 17.52 0.00 11.45 33.36%
NAPS 3.6527 3.5271 3.5318 3.5395 3.4065 3.2752 3.2067 9.02%
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 8.54 7.53 7.50 7.45 9.36 7.57 6.45 20.47%
P/EPS 40.24 43.48 43.52 39.34 48.07 39.38 34.23 11.33%
EY 2.48 2.30 2.30 2.54 2.08 2.54 2.92 -10.27%
DY 3.40 0.00 3.54 0.00 3.61 0.00 2.78 14.29%
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 8.05 7.50 7.56 6.80 9.21 7.48 6.66 13.40%
P/EPS 37.97 43.30 43.88 35.91 47.30 38.90 35.34 4.87%
EY 2.63 2.31 2.28 2.79 2.11 2.57 2.83 -4.74%
DY 3.60 0.00 3.51 0.00 3.67 0.00 2.69 21.33%
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