[UAC] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[UAC] UAC BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -19.8%
YoY- -15.18%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 37,057 39,943 42,056 46,399 41,340 43,087 50,132 -18.20%
PBT 6,829 4,898 5,786 9,703 10,479 7,770 11,166 -27.88%
Tax -294 -292 -1,523 -2,523 -1,526 -2,369 -3,069 -78.97%
NP 6,535 4,606 4,263 7,180 8,953 5,401 8,097 -13.28%
-
NP to SH 6,535 4,606 4,263 7,180 8,953 5,401 8,097 -13.28%
-
Tax Rate 4.31% 5.96% 26.32% 26.00% 14.56% 30.49% 27.49% -
Total Cost 30,522 35,337 37,793 39,219 32,387 37,686 42,035 -19.16%
-
Net Worth 305,909 299,129 300,567 308,457 300,411 291,165 293,154 2.87%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 13,397 - 8,927 - 14,835 - 8,905 31.19%
Div Payout % 205.01% - 209.42% - 165.70% - 109.99% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 305,909 299,129 300,567 308,457 300,411 291,165 293,154 2.87%
NOSH 74,430 74,410 74,397 74,327 74,175 74,087 74,216 0.19%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 17.63% 11.53% 10.14% 15.47% 21.66% 12.54% 16.15% -
ROE 2.14% 1.54% 1.42% 2.33% 2.98% 1.85% 2.76% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 49.79 53.68 56.53 62.43 55.73 58.16 67.55 -18.35%
EPS 8.78 6.19 5.73 9.66 12.07 7.29 10.91 -13.44%
DPS 18.00 0.00 12.00 0.00 20.00 0.00 12.00 30.94%
NAPS 4.11 4.02 4.04 4.15 4.05 3.93 3.95 2.67%
Adjusted Per Share Value based on latest NOSH - 74,327
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 49.81 53.69 56.53 62.37 55.57 57.92 67.39 -18.20%
EPS 8.78 6.19 5.73 9.65 12.03 7.26 10.88 -13.28%
DPS 18.01 0.00 12.00 0.00 19.94 0.00 11.97 31.20%
NAPS 4.1122 4.021 4.0403 4.1464 4.0382 3.914 3.9407 2.87%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 4.30 4.60 4.74 4.32 3.98 4.30 4.52 -
P/RPS 8.64 8.57 8.39 6.92 7.14 7.39 6.69 18.53%
P/EPS 48.97 74.31 82.72 44.72 32.97 58.98 41.43 11.75%
EY 2.04 1.35 1.21 2.24 3.03 1.70 2.41 -10.48%
DY 4.19 0.00 2.53 0.00 5.03 0.00 2.65 35.60%
P/NAPS 1.05 1.14 1.17 1.04 0.98 1.09 1.14 -5.32%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 02/11/07 20/08/07 23/05/07 14/02/07 21/11/06 21/08/06 -
Price 4.26 4.50 4.50 4.70 3.88 4.34 4.34 -
P/RPS 8.56 8.38 7.96 7.53 6.96 7.46 6.43 20.95%
P/EPS 48.52 72.70 78.53 48.65 32.15 59.53 39.78 14.11%
EY 2.06 1.38 1.27 2.06 3.11 1.68 2.51 -12.30%
DY 4.23 0.00 2.67 0.00 5.15 0.00 2.76 32.82%
P/NAPS 1.04 1.12 1.11 1.13 0.96 1.10 1.10 -3.66%

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