[UAC] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[UAC] UAC BHD
Announcement Date
17-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 56.47%
YoY- 5.39%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 41,340 43,087 50,132 48,485 39,308 46,523 45,213 -5.78%
PBT 10,479 7,770 11,166 11,425 9,176 10,480 10,030 2.95%
Tax -1,526 -2,369 -3,069 -2,960 -3,796 -2,931 -2,801 -33.22%
NP 8,953 5,401 8,097 8,465 5,380 7,549 7,229 15.28%
-
NP to SH 8,953 5,401 8,097 8,465 5,410 7,560 7,243 15.13%
-
Tax Rate 14.56% 30.49% 27.49% 25.91% 41.37% 27.97% 27.93% -
Total Cost 32,387 37,686 42,035 40,020 33,928 38,974 37,984 -10.05%
-
Net Worth 300,411 291,165 293,154 283,891 284,853 279,455 277,672 5.37%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 14,835 - 8,905 - 13,248 - 8,815 41.35%
Div Payout % 165.70% - 109.99% - 244.90% - 121.70% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 300,411 291,165 293,154 283,891 284,853 279,455 277,672 5.37%
NOSH 74,175 74,087 74,216 73,930 73,605 73,540 73,458 0.64%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 21.66% 12.54% 16.15% 17.46% 13.69% 16.23% 15.99% -
ROE 2.98% 1.85% 2.76% 2.98% 1.90% 2.71% 2.61% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 55.73 58.16 67.55 65.58 53.40 63.26 61.55 -6.39%
EPS 12.07 7.29 10.91 11.45 7.35 10.28 9.86 14.39%
DPS 20.00 0.00 12.00 0.00 18.00 0.00 12.00 40.44%
NAPS 4.05 3.93 3.95 3.84 3.87 3.80 3.78 4.69%
Adjusted Per Share Value based on latest NOSH - 73,930
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 55.57 57.92 67.39 65.18 52.84 62.54 60.78 -5.78%
EPS 12.03 7.26 10.88 11.38 7.27 10.16 9.74 15.07%
DPS 19.94 0.00 11.97 0.00 17.81 0.00 11.85 41.33%
NAPS 4.0382 3.914 3.9407 3.8162 3.8291 3.7565 3.7326 5.37%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.98 4.30 4.52 4.84 4.80 4.82 4.84 -
P/RPS 7.14 7.39 6.69 7.38 8.99 7.62 7.86 -6.18%
P/EPS 32.97 58.98 41.43 42.27 65.31 46.89 49.09 -23.25%
EY 3.03 1.70 2.41 2.37 1.53 2.13 2.04 30.08%
DY 5.03 0.00 2.65 0.00 3.75 0.00 2.48 60.02%
P/NAPS 0.98 1.09 1.14 1.26 1.24 1.27 1.28 -16.26%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 21/11/06 21/08/06 17/05/06 15/02/06 30/11/05 17/08/05 -
Price 3.88 4.34 4.34 4.58 4.80 4.80 4.82 -
P/RPS 6.96 7.46 6.43 6.98 8.99 7.59 7.83 -7.53%
P/EPS 32.15 59.53 39.78 40.00 65.31 46.69 48.88 -24.31%
EY 3.11 1.68 2.51 2.50 1.53 2.14 2.05 31.92%
DY 5.15 0.00 2.76 0.00 3.75 0.00 2.49 62.11%
P/NAPS 0.96 1.10 1.10 1.19 1.24 1.26 1.28 -17.40%

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