[UAC] QoQ 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- -16.51%
YoY- -15.41%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 39,308 46,523 45,213 49,031 45,342 47,573 46,695 -10.81%
PBT 9,176 10,480 10,030 10,720 13,947 11,157 11,000 -11.35%
Tax -3,796 -2,931 -2,801 -2,688 -4,327 -2,920 -2,950 18.25%
NP 5,380 7,549 7,229 8,032 9,620 8,237 8,050 -23.50%
-
NP to SH 5,410 7,560 7,243 8,032 9,620 8,237 8,050 -23.21%
-
Tax Rate 41.37% 27.97% 27.93% 25.07% 31.02% 26.17% 26.82% -
Total Cost 33,928 38,974 37,984 40,999 35,722 39,336 38,645 -8.29%
-
Net Worth 284,853 279,455 277,672 269,665 271,726 262,385 262,737 5.52%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 13,248 - 8,815 - 13,148 - 12,407 4.45%
Div Payout % 244.90% - 121.70% - 136.67% - 154.13% -
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 284,853 279,455 277,672 269,665 271,726 262,385 262,737 5.52%
NOSH 73,605 73,540 73,458 73,278 73,044 73,087 72,982 0.56%
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 13.69% 16.23% 15.99% 16.38% 21.22% 17.31% 17.24% -
ROE 1.90% 2.71% 2.61% 2.98% 3.54% 3.14% 3.06% -
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 53.40 63.26 61.55 66.91 62.07 65.09 63.98 -11.32%
EPS 7.35 10.28 9.86 10.98 13.17 11.27 11.03 -23.65%
DPS 18.00 0.00 12.00 0.00 18.00 0.00 17.00 3.87%
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 52.84 62.54 60.78 65.91 60.95 63.95 62.77 -10.81%
EPS 7.27 10.16 9.74 10.80 12.93 11.07 10.82 -23.23%
DPS 17.81 0.00 11.85 0.00 17.67 0.00 16.68 4.45%
NAPS 3.8291 3.7565 3.7326 3.625 3.6527 3.5271 3.5318 5.52%
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 8.99 7.62 7.86 7.55 8.54 7.53 7.50 12.80%
P/EPS 65.31 46.89 49.09 46.07 40.24 43.48 43.52 30.98%
EY 1.53 2.13 2.04 2.17 2.48 2.30 2.30 -23.73%
DY 3.75 0.00 2.48 0.00 3.40 0.00 3.54 3.90%
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 8.99 7.59 7.83 7.14 8.05 7.50 7.56 12.20%
P/EPS 65.31 46.69 48.88 43.61 37.97 43.30 43.88 30.26%
EY 1.53 2.14 2.05 2.29 2.63 2.31 2.28 -23.29%
DY 3.75 0.00 2.49 0.00 3.60 0.00 3.51 4.49%
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