[UAC] YoY TTM 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- -7.44%
YoY- -17.52%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 179,529 188,641 182,246 195,443 188,119 40,289 37,186 29.98%
PBT 41,111 46,824 46,719 41,240 47,486 8,870 8,098 31.08%
Tax -12,488 -12,885 -11,920 -11,917 -11,933 -2,280 -2,189 33.65%
NP 28,623 33,939 34,799 29,323 35,553 6,590 5,909 30.06%
-
NP to SH 28,678 33,939 34,799 29,323 35,553 6,590 5,909 30.10%
-
Tax Rate 30.38% 27.52% 25.51% 28.90% 25.13% 25.70% 27.03% -
Total Cost 150,906 154,702 147,447 166,120 152,566 33,699 31,277 29.97%
-
Net Worth 283,891 269,665 263,306 238,577 165,265 185,688 165,320 9.42%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 22,063 25,555 21,552 20,292 16,531 - - -
Div Payout % 76.94% 75.30% 61.93% 69.20% 46.50% - - -
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 283,891 269,665 263,306 238,577 165,265 185,688 165,320 9.42%
NOSH 73,930 73,278 72,536 70,794 55,088 55,100 55,106 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 15.94% 17.99% 19.09% 15.00% 18.90% 16.36% 15.89% -
ROE 10.10% 12.59% 13.22% 12.29% 21.51% 3.55% 3.57% -
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 242.84 257.43 251.25 276.07 341.48 73.12 67.48 23.77%
EPS 38.79 46.31 47.97 41.42 64.54 11.96 10.72 23.89%
DPS 30.00 35.00 29.71 28.66 30.00 0.00 0.00 -
NAPS 3.84 3.68 3.63 3.37 3.00 3.37 3.00 4.19%
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 241.33 253.58 244.98 262.72 252.88 54.16 49.99 29.98%
EPS 38.55 45.62 46.78 39.42 47.79 8.86 7.94 30.11%
DPS 29.66 34.35 28.97 27.28 22.22 0.00 0.00 -
NAPS 3.8162 3.625 3.5395 3.2071 2.2216 2.4961 2.2223 9.42%
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 1.99 1.96 2.05 1.41 1.09 4.49 5.96 -16.70%
P/EPS 12.48 10.90 10.73 9.37 5.76 27.42 37.49 -16.74%
EY 8.01 9.17 9.32 10.68 17.35 3.65 2.67 20.08%
DY 6.20 6.93 5.77 7.39 8.06 0.00 0.00 -
P/NAPS 1.26 1.37 1.42 1.15 1.24 0.97 1.34 -1.02%
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 - -
Price 4.58 4.78 4.70 3.98 3.88 3.10 0.00 -
P/RPS 1.89 1.86 1.87 1.44 1.14 4.24 0.00 -
P/EPS 11.81 10.32 9.80 9.61 6.01 25.92 0.00 -
EY 8.47 9.69 10.21 10.41 16.63 3.86 0.00 -
DY 6.55 7.32 6.32 7.20 7.73 0.00 0.00 -
P/NAPS 1.19 1.30 1.29 1.18 1.29 0.92 0.00 -

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