[UAC] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[UAC] UAC BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -74.97%
YoY- -22.66%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 48,485 49,031 50,150 46,715 48,912 40,289 105,958 -12.21%
PBT 11,425 10,720 12,830 10,739 13,888 8,870 31,939 -15.73%
Tax -2,960 -2,688 -3,335 -2,810 -3,636 -2,280 -9,468 -17.60%
NP 8,465 8,032 9,495 7,929 10,252 6,590 22,471 -15.01%
-
NP to SH 8,465 8,032 9,495 7,929 10,252 6,590 22,471 -15.01%
-
Tax Rate 25.91% 25.07% 25.99% 26.17% 26.18% 25.70% 29.64% -
Total Cost 40,020 40,999 40,655 38,786 38,660 33,699 83,487 -11.52%
-
Net Worth 283,891 269,665 263,306 238,577 208,235 185,688 174,125 8.48%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 283,891 269,665 263,306 238,577 208,235 185,688 174,125 8.48%
NOSH 73,930 73,278 72,536 70,794 55,088 55,100 55,102 5.01%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 17.46% 16.38% 18.93% 16.97% 20.96% 16.36% 21.21% -
ROE 2.98% 2.98% 3.61% 3.32% 4.92% 3.55% 12.91% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 65.58 66.91 69.14 65.99 88.79 73.12 192.29 -16.40%
EPS 11.45 10.98 13.09 11.20 18.61 11.96 40.78 -19.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.84 3.68 3.63 3.37 3.78 3.37 3.16 3.30%
Adjusted Per Share Value based on latest NOSH - 70,794
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 65.18 65.91 67.41 62.80 65.75 54.16 142.43 -12.21%
EPS 11.38 10.80 12.76 10.66 13.78 8.86 30.21 -15.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8162 3.625 3.5395 3.2071 2.7992 2.4961 2.3407 8.48%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.84 5.05 5.15 3.88 3.72 3.28 4.02 -
P/RPS 7.38 7.55 7.45 5.88 4.19 4.49 2.09 23.38%
P/EPS 42.27 46.07 39.34 34.64 19.99 27.42 9.86 27.44%
EY 2.37 2.17 2.54 2.89 5.00 3.65 10.14 -21.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.37 1.42 1.15 0.98 0.97 1.27 -0.13%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 17/05/06 30/05/05 19/05/04 21/05/03 15/05/02 23/05/01 22/05/00 -
Price 4.58 4.78 4.70 3.98 3.88 3.10 4.22 -
P/RPS 6.98 7.14 6.80 6.03 4.37 4.24 2.19 21.30%
P/EPS 40.00 43.61 35.91 35.54 20.85 25.92 10.35 25.25%
EY 2.50 2.29 2.79 2.81 4.80 3.86 9.66 -20.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.30 1.29 1.18 1.03 0.92 1.34 -1.95%

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