[UAC] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[UAC] UAC BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 4.9%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 183,044 180,075 189,760 178,811 197,640 179,496 213,824 -2.55%
PBT 40,840 40,406 48,934 44,628 44,389 42,468 55,437 -4.96%
Tax -9,924 -12,216 -13,532 -11,395 -12,708 -10,612 -16,117 -7.76%
NP 30,916 28,190 35,402 33,233 31,681 31,856 39,320 -3.92%
-
NP to SH 30,916 28,259 35,402 33,233 31,681 31,856 39,320 -3.92%
-
Tax Rate 24.30% 30.23% 27.65% 25.53% 28.63% 24.99% 29.07% -
Total Cost 152,128 151,885 154,358 145,578 165,959 147,640 174,504 -2.26%
-
Net Worth 300,263 284,353 271,425 250,140 226,658 197,825 179,077 8.99%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 23,724 22,042 25,537 21,440 20,162 16,531 20,938 2.10%
Div Payout % 76.74% 78.00% 72.14% 64.52% 63.64% 51.89% 53.25% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 300,263 284,353 271,425 250,140 226,658 197,825 179,077 8.99%
NOSH 74,139 73,476 72,963 71,468 69,527 55,104 55,100 5.06%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 16.89% 15.65% 18.66% 18.59% 16.03% 17.75% 18.39% -
ROE 10.30% 9.94% 13.04% 13.29% 13.98% 16.10% 21.96% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 246.89 245.08 260.07 250.19 284.26 325.74 388.06 -7.25%
EPS 41.70 38.46 48.52 46.50 45.57 57.81 71.36 -8.56%
DPS 32.00 30.00 35.00 30.00 29.00 30.00 38.00 -2.82%
NAPS 4.05 3.87 3.72 3.50 3.26 3.59 3.25 3.73%
Adjusted Per Share Value based on latest NOSH - 72,403
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 246.05 242.06 255.08 240.36 265.68 241.29 287.43 -2.55%
EPS 41.56 37.99 47.59 44.67 42.59 42.82 52.86 -3.92%
DPS 31.89 29.63 34.33 28.82 27.10 22.22 28.15 2.09%
NAPS 4.0363 3.8224 3.6486 3.3625 3.0468 2.6593 2.4072 8.99%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.98 4.80 5.30 4.98 4.06 3.88 3.20 -
P/RPS 1.61 1.96 2.04 1.99 1.43 1.19 0.82 11.89%
P/EPS 9.54 12.48 10.92 10.71 8.91 6.71 4.48 13.41%
EY 10.48 8.01 9.15 9.34 11.22 14.90 22.30 -11.82%
DY 8.04 6.25 6.60 6.02 7.14 7.73 11.88 -6.29%
P/NAPS 0.98 1.24 1.42 1.42 1.25 1.08 0.98 0.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 15/02/06 17/02/05 18/02/04 19/02/03 22/02/02 20/02/01 -
Price 3.88 4.80 5.00 4.90 3.94 4.44 3.20 -
P/RPS 1.57 1.96 1.92 1.96 1.39 1.36 0.82 11.42%
P/EPS 9.30 12.48 10.31 10.54 8.65 7.68 4.48 12.93%
EY 10.75 8.01 9.70 9.49 11.57 13.02 22.30 -11.44%
DY 8.25 6.25 7.00 6.12 7.36 6.76 11.88 -5.89%
P/NAPS 0.96 1.24 1.34 1.40 1.21 1.24 0.98 -0.34%

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