[UAC] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[UAC] UAC BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 14.28%
YoY- 19.75%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 185,596 193,940 196,124 200,600 186,860 195,648 161,156 2.38%
PBT 38,812 45,700 42,880 51,320 42,956 55,552 35,480 1.50%
Tax -10,092 -11,840 -10,752 -13,340 -11,240 -14,544 -9,120 1.70%
NP 28,720 33,860 32,128 37,980 31,716 41,008 26,360 1.43%
-
NP to SH 28,720 33,860 32,128 37,980 31,716 41,008 26,360 1.43%
-
Tax Rate 26.00% 25.91% 25.07% 25.99% 26.17% 26.18% 25.70% -
Total Cost 156,876 160,080 163,996 162,620 155,144 154,640 134,796 2.55%
-
Net Worth 308,457 283,891 269,665 263,306 238,577 208,235 185,688 8.82%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 308,457 283,891 269,665 263,306 238,577 208,235 185,688 8.82%
NOSH 74,327 73,930 73,278 72,536 70,794 55,088 55,100 5.11%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 15.47% 17.46% 16.38% 18.93% 16.97% 20.96% 16.36% -
ROE 9.31% 11.93% 11.91% 14.42% 13.29% 19.69% 14.20% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 249.70 262.33 267.64 276.55 263.95 355.15 292.48 -2.60%
EPS 38.64 45.80 43.92 52.36 44.80 74.44 47.84 -3.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.15 3.84 3.68 3.63 3.37 3.78 3.37 3.52%
Adjusted Per Share Value based on latest NOSH - 72,536
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 249.49 260.70 263.64 269.65 251.18 263.00 216.63 2.38%
EPS 38.61 45.52 43.19 51.05 42.63 55.12 35.43 1.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1464 3.8162 3.625 3.5395 3.2071 2.7992 2.4961 8.82%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.32 4.84 5.05 5.15 3.88 3.72 3.28 -
P/RPS 1.73 1.85 1.89 1.86 1.47 1.05 1.12 7.51%
P/EPS 11.18 10.57 11.52 9.84 8.66 5.00 6.86 8.47%
EY 8.94 9.46 8.68 10.17 11.55 20.01 14.59 -7.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.26 1.37 1.42 1.15 0.98 0.97 1.16%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 17/05/06 30/05/05 19/05/04 21/05/03 15/05/02 23/05/01 -
Price 4.70 4.58 4.78 4.70 3.98 3.88 3.10 -
P/RPS 1.88 1.75 1.79 1.70 1.51 1.09 1.06 10.01%
P/EPS 12.16 10.00 10.90 8.98 8.88 5.21 6.48 11.05%
EY 8.22 10.00 9.17 11.14 11.26 19.19 15.43 -9.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.19 1.30 1.29 1.18 1.03 0.92 3.48%

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