[UAC] YoY TTM 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- -1.79%
YoY- 1.62%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 169,738 181,012 186,109 182,951 186,172 200,805 130,437 4.48%
PBT 30,866 39,537 45,177 44,754 44,891 44,581 32,246 -0.72%
Tax -5,864 -12,194 -12,747 -11,471 -12,137 -12,560 -7,752 -4.54%
NP 25,002 27,343 32,430 33,283 32,754 32,021 24,494 0.34%
-
NP to SH 25,002 27,373 32,455 33,283 32,754 32,021 24,494 0.34%
-
Tax Rate 19.00% 30.84% 28.22% 25.63% 27.04% 28.17% 24.04% -
Total Cost 144,736 153,669 153,679 149,668 153,418 168,784 105,943 5.33%
-
Net Worth 299,129 291,165 279,455 262,385 243,648 208,727 165,322 10.38%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 23,762 22,154 21,963 25,439 20,550 18,180 6,612 23.75%
Div Payout % 95.04% 80.94% 67.67% 76.43% 62.74% 56.78% 27.00% -
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 299,129 291,165 279,455 262,385 243,648 208,727 165,322 10.38%
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 14.73% 15.11% 17.43% 18.19% 17.59% 15.95% 18.78% -
ROE 8.36% 9.40% 11.61% 12.68% 13.44% 15.34% 14.82% -
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 228.11 244.32 253.07 250.32 259.79 288.61 236.70 -0.61%
EPS 33.60 36.95 44.13 45.54 45.71 46.02 44.45 -4.55%
DPS 32.00 30.00 30.00 35.00 29.00 26.13 12.00 17.75%
NAPS 4.02 3.93 3.80 3.59 3.40 3.00 3.00 4.99%
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 228.17 243.32 250.17 245.93 250.26 269.93 175.34 4.48%
EPS 33.61 36.80 43.63 44.74 44.03 43.04 32.93 0.34%
DPS 31.94 29.78 29.52 34.20 27.62 24.44 8.89 23.74%
NAPS 4.021 3.914 3.7565 3.5271 3.2752 2.8058 2.2223 10.38%
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 2.02 1.76 1.90 1.96 1.87 1.37 1.39 6.42%
P/EPS 13.69 11.64 10.92 10.76 10.63 8.60 7.42 10.74%
EY 7.30 8.59 9.16 9.29 9.40 11.62 13.47 -9.70%
DY 6.96 6.98 6.22 7.14 5.97 6.60 3.64 11.40%
P/NAPS 1.14 1.09 1.27 1.36 1.43 1.32 1.10 0.59%
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 1.97 1.78 1.90 1.95 1.85 1.38 1.48 4.87%
P/EPS 13.39 11.75 10.88 10.72 10.50 8.65 7.87 9.25%
EY 7.47 8.51 9.19 9.33 9.52 11.56 12.70 -8.46%
DY 7.11 6.91 6.25 7.17 6.04 6.57 3.43 12.91%
P/NAPS 1.12 1.10 1.26 1.36 1.41 1.33 1.17 -0.72%

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