[UAC] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[UAC] UAC BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2.32%
YoY- -6.85%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 39,943 43,087 46,523 47,573 45,991 52,662 47,232 -2.75%
PBT 4,898 7,770 10,480 11,157 11,936 10,129 12,599 -14.56%
Tax -292 -2,369 -2,931 -2,920 -3,093 -3,136 -2,338 -29.28%
NP 4,606 5,401 7,549 8,237 8,843 6,993 10,261 -12.49%
-
NP to SH 4,606 5,401 7,560 8,237 8,843 6,993 10,261 -12.49%
-
Tax Rate 5.96% 30.49% 27.97% 26.17% 25.91% 30.96% 18.56% -
Total Cost 35,337 37,686 38,974 39,336 37,148 45,669 36,971 -0.75%
-
Net Worth 299,129 291,165 279,455 262,385 243,648 208,727 198,386 7.08%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 299,129 291,165 279,455 262,385 243,648 208,727 198,386 7.08%
NOSH 74,410 74,087 73,540 73,087 71,661 69,575 55,107 5.13%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 11.53% 12.54% 16.23% 17.31% 19.23% 13.28% 21.72% -
ROE 1.54% 1.85% 2.71% 3.14% 3.63% 3.35% 5.17% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 53.68 58.16 63.26 65.09 64.18 75.69 85.71 -7.49%
EPS 6.19 7.29 10.28 11.27 12.34 10.05 18.62 -16.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.02 3.93 3.80 3.59 3.40 3.00 3.60 1.85%
Adjusted Per Share Value based on latest NOSH - 73,087
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 53.69 57.92 62.54 63.95 61.82 70.79 63.49 -2.75%
EPS 6.19 7.26 10.16 11.07 11.89 9.40 13.79 -12.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.021 3.914 3.7565 3.5271 3.2752 2.8058 2.6668 7.08%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 4.60 4.30 4.82 4.90 4.86 3.96 3.30 -
P/RPS 8.57 7.39 7.62 7.53 7.57 5.23 3.85 14.25%
P/EPS 74.31 58.98 46.89 43.48 39.38 39.40 17.72 26.97%
EY 1.35 1.70 2.13 2.30 2.54 2.54 5.64 -21.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.09 1.27 1.36 1.43 1.32 0.92 3.63%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 02/11/07 21/11/06 30/11/05 24/11/04 18/11/03 20/11/02 15/11/01 -
Price 4.50 4.34 4.80 4.88 4.80 3.98 3.50 -
P/RPS 8.38 7.46 7.59 7.50 7.48 5.26 4.08 12.73%
P/EPS 72.70 59.53 46.69 43.30 38.90 39.60 18.80 25.27%
EY 1.38 1.68 2.14 2.31 2.57 2.53 5.32 -20.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.10 1.26 1.36 1.41 1.33 0.97 2.42%

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