[UAC] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[UAC] UAC BHD
Announcement Date
18-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 6.5%
YoY- -4.03%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 197,234 188,488 193,690 188,574 198,168 166,410 139,876 5.89%
PBT 45,182 41,500 47,660 45,850 48,460 39,294 39,659 2.19%
Tax -12,058 -10,978 -12,570 -12,072 -13,264 -10,828 -11,462 0.84%
NP 33,124 30,522 35,090 33,778 35,196 28,466 28,197 2.71%
-
NP to SH 33,124 30,578 35,090 33,778 35,196 28,466 28,197 2.71%
-
Tax Rate 26.69% 26.45% 26.37% 26.33% 27.37% 27.56% 28.90% -
Total Cost 164,110 157,966 158,600 154,796 162,972 137,944 111,679 6.62%
-
Net Worth 292,575 277,314 261,974 238,232 209,385 188,450 176,334 8.80%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 17,776 17,607 24,742 17,016 16,530 13,224 - -
Div Payout % 53.67% 57.58% 70.51% 50.38% 46.97% 46.46% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 292,575 277,314 261,974 238,232 209,385 188,450 176,334 8.80%
NOSH 74,069 73,363 72,770 70,902 68,876 55,102 55,104 5.05%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 16.79% 16.19% 18.12% 17.91% 17.76% 17.11% 20.16% -
ROE 11.32% 11.03% 13.39% 14.18% 16.81% 15.11% 15.99% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 266.28 256.92 266.17 265.96 287.71 302.00 253.84 0.80%
EPS 44.72 41.68 48.22 47.64 51.10 51.66 51.17 -2.21%
DPS 24.00 24.00 34.00 24.00 24.00 24.00 0.00 -
NAPS 3.95 3.78 3.60 3.36 3.04 3.42 3.20 3.57%
Adjusted Per Share Value based on latest NOSH - 70,998
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 265.13 253.37 260.37 253.49 266.39 223.69 188.03 5.89%
EPS 44.53 41.10 47.17 45.41 47.31 38.27 37.90 2.72%
DPS 23.90 23.67 33.26 22.87 22.22 17.78 0.00 -
NAPS 3.9329 3.7278 3.5216 3.2024 2.8146 2.5332 2.3704 8.80%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.52 4.84 4.80 4.32 4.12 3.22 3.90 -
P/RPS 1.70 1.88 1.80 1.62 1.43 1.07 1.54 1.66%
P/EPS 10.11 11.61 9.95 9.07 8.06 6.23 7.62 4.82%
EY 9.89 8.61 10.05 11.03 12.40 16.04 13.12 -4.59%
DY 5.31 4.96 7.08 5.56 5.83 7.45 0.00 -
P/NAPS 1.14 1.28 1.33 1.29 1.36 0.94 1.22 -1.12%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 21/08/06 17/08/05 23/08/04 18/08/03 22/08/02 22/08/01 16/08/00 -
Price 4.34 4.82 4.84 4.46 4.32 3.72 3.88 -
P/RPS 1.63 1.88 1.82 1.68 1.50 1.23 1.53 1.06%
P/EPS 9.70 11.56 10.04 9.36 8.45 7.20 7.58 4.19%
EY 10.30 8.65 9.96 10.68 11.83 13.89 13.19 -4.03%
DY 5.53 4.98 7.02 5.38 5.56 6.45 0.00 -
P/NAPS 1.10 1.28 1.34 1.33 1.42 1.09 1.21 -1.57%

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