[UAC] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[UAC] UAC BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -11.59%
YoY- -3.88%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 176,910 185,596 183,044 188,938 197,234 193,940 180,075 -1.17%
PBT 30,978 38,812 40,840 40,481 45,182 45,700 40,406 -16.27%
Tax -8,092 -10,092 -9,924 -11,197 -12,058 -11,840 -12,216 -24.06%
NP 22,886 28,720 30,916 29,284 33,124 33,860 28,190 -13.00%
-
NP to SH 22,886 28,720 30,916 29,284 33,124 33,860 28,259 -13.14%
-
Tax Rate 26.12% 26.00% 24.30% 27.66% 26.69% 25.91% 30.23% -
Total Cost 154,024 156,876 152,128 159,654 164,110 160,080 151,885 0.93%
-
Net Worth 300,388 308,457 300,263 291,308 292,575 283,891 284,353 3.73%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 17,844 - 23,724 11,859 17,776 - 22,042 -13.17%
Div Payout % 77.97% - 76.74% 40.50% 53.67% - 78.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 300,388 308,457 300,263 291,308 292,575 283,891 284,353 3.73%
NOSH 74,353 74,327 74,139 74,124 74,069 73,930 73,476 0.79%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 12.94% 15.47% 16.89% 15.50% 16.79% 17.46% 15.65% -
ROE 7.62% 9.31% 10.30% 10.05% 11.32% 11.93% 9.94% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 237.93 249.70 246.89 254.89 266.28 262.33 245.08 -1.95%
EPS 30.78 38.64 41.70 39.51 44.72 45.80 38.46 -13.83%
DPS 24.00 0.00 32.00 16.00 24.00 0.00 30.00 -13.85%
NAPS 4.04 4.15 4.05 3.93 3.95 3.84 3.87 2.91%
Adjusted Per Share Value based on latest NOSH - 74,087
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 237.81 249.49 246.05 253.98 265.13 260.70 242.06 -1.17%
EPS 30.76 38.61 41.56 39.36 44.53 45.52 37.99 -13.16%
DPS 23.99 0.00 31.89 15.94 23.90 0.00 29.63 -13.16%
NAPS 4.0379 4.1464 4.0363 3.9159 3.9329 3.8162 3.8224 3.73%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 4.74 4.32 3.98 4.30 4.52 4.84 4.80 -
P/RPS 1.99 1.73 1.61 1.69 1.70 1.85 1.96 1.02%
P/EPS 15.40 11.18 9.54 10.88 10.11 10.57 12.48 15.09%
EY 6.49 8.94 10.48 9.19 9.89 9.46 8.01 -13.12%
DY 5.06 0.00 8.04 3.72 5.31 0.00 6.25 -13.16%
P/NAPS 1.17 1.04 0.98 1.09 1.14 1.26 1.24 -3.81%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 23/05/07 14/02/07 21/11/06 21/08/06 17/05/06 15/02/06 -
Price 4.50 4.70 3.88 4.34 4.34 4.58 4.80 -
P/RPS 1.89 1.88 1.57 1.70 1.63 1.75 1.96 -2.40%
P/EPS 14.62 12.16 9.30 10.99 9.70 10.00 12.48 11.15%
EY 6.84 8.22 10.75 9.10 10.30 10.00 8.01 -10.01%
DY 5.33 0.00 8.25 3.69 5.53 0.00 6.25 -10.09%
P/NAPS 1.11 1.13 0.96 1.10 1.10 1.19 1.24 -7.13%

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