[UAC] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[UAC] UAC BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 65.77%
YoY- 65.49%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 45,731 33,394 37,057 41,340 39,308 45,342 38,533 2.89%
PBT 7,393 2,495 6,829 10,479 9,176 13,947 9,767 -4.53%
Tax -729 -2,109 -294 -1,526 -3,796 -4,327 -2,266 -17.20%
NP 6,664 386 6,535 8,953 5,380 9,620 7,501 -1.95%
-
NP to SH 6,664 386 6,535 8,953 5,410 9,620 7,501 -1.95%
-
Tax Rate 9.86% 84.53% 4.31% 14.56% 41.37% 31.02% 23.20% -
Total Cost 39,067 33,008 30,522 32,387 33,928 35,722 31,032 3.90%
-
Net Worth 305,681 301,376 305,909 300,411 284,853 271,726 253,412 3.17%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 5,949 7,423 13,397 14,835 13,248 13,148 13,032 -12.24%
Div Payout % 89.29% 1,923.08% 205.01% 165.70% 244.90% 136.67% 173.75% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 305,681 301,376 305,909 300,411 284,853 271,726 253,412 3.17%
NOSH 74,374 74,230 74,430 74,175 73,605 73,044 72,403 0.44%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 14.57% 1.16% 17.63% 21.66% 13.69% 21.22% 19.47% -
ROE 2.18% 0.13% 2.14% 2.98% 1.90% 3.54% 2.96% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 61.49 44.99 49.79 55.73 53.40 62.07 53.22 2.43%
EPS 8.96 0.52 8.78 12.07 7.35 13.17 10.36 -2.38%
DPS 8.00 10.00 18.00 20.00 18.00 18.00 18.00 -12.63%
NAPS 4.11 4.06 4.11 4.05 3.87 3.72 3.50 2.71%
Adjusted Per Share Value based on latest NOSH - 74,175
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 61.47 44.89 49.81 55.57 52.84 60.95 51.80 2.89%
EPS 8.96 0.52 8.78 12.03 7.27 12.93 10.08 -1.94%
DPS 8.00 9.98 18.01 19.94 17.81 17.67 17.52 -12.23%
NAPS 4.1091 4.0512 4.1122 4.0382 3.8291 3.6527 3.4065 3.17%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.49 2.57 4.30 3.98 4.80 5.30 4.98 -
P/RPS 5.68 5.71 8.64 7.14 8.99 8.54 9.36 -7.98%
P/EPS 38.95 494.23 48.97 32.97 65.31 40.24 48.07 -3.44%
EY 2.57 0.20 2.04 3.03 1.53 2.48 2.08 3.58%
DY 2.29 3.89 4.19 5.03 3.75 3.40 3.61 -7.29%
P/NAPS 0.85 0.63 1.05 0.98 1.24 1.42 1.42 -8.19%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 18/02/09 25/02/08 14/02/07 15/02/06 17/02/05 18/02/04 -
Price 3.25 3.10 4.26 3.88 4.80 5.00 4.90 -
P/RPS 5.29 6.89 8.56 6.96 8.99 8.05 9.21 -8.81%
P/EPS 36.27 596.15 48.52 32.15 65.31 37.97 47.30 -4.32%
EY 2.76 0.17 2.06 3.11 1.53 2.63 2.11 4.57%
DY 2.46 3.23 4.23 5.15 3.75 3.60 3.67 -6.44%
P/NAPS 0.79 0.76 1.04 0.96 1.24 1.34 1.40 -9.08%

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