[UAC] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[UAC] UAC BHD
Announcement Date
15-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -7.24%
YoY- -20.18%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 188,938 197,234 193,940 180,075 187,689 188,488 196,124 -2.45%
PBT 40,481 45,182 45,700 40,406 41,640 41,500 42,880 -3.76%
Tax -11,197 -12,058 -11,840 -12,216 -11,226 -10,978 -10,752 2.73%
NP 29,284 33,124 33,860 28,190 30,413 30,522 32,128 -5.98%
-
NP to SH 29,284 33,124 33,860 28,259 30,465 30,578 32,128 -5.98%
-
Tax Rate 27.66% 26.69% 25.91% 30.23% 26.96% 26.45% 25.07% -
Total Cost 159,654 164,110 160,080 151,885 157,276 157,966 163,996 -1.77%
-
Net Worth 291,308 292,575 283,891 284,353 278,914 277,314 269,665 5.27%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 11,859 17,776 - 22,042 11,743 17,607 - -
Div Payout % 40.50% 53.67% - 78.00% 38.55% 57.58% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 291,308 292,575 283,891 284,353 278,914 277,314 269,665 5.27%
NOSH 74,124 74,069 73,930 73,476 73,398 73,363 73,278 0.76%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 15.50% 16.79% 17.46% 15.65% 16.20% 16.19% 16.38% -
ROE 10.05% 11.32% 11.93% 9.94% 10.92% 11.03% 11.91% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 254.89 266.28 262.33 245.08 255.71 256.92 267.64 -3.19%
EPS 39.51 44.72 45.80 38.46 41.51 41.68 43.92 -6.80%
DPS 16.00 24.00 0.00 30.00 16.00 24.00 0.00 -
NAPS 3.93 3.95 3.84 3.87 3.80 3.78 3.68 4.47%
Adjusted Per Share Value based on latest NOSH - 73,605
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 253.98 265.13 260.70 242.06 252.30 253.37 263.64 -2.45%
EPS 39.36 44.53 45.52 37.99 40.95 41.10 43.19 -5.99%
DPS 15.94 23.90 0.00 29.63 15.79 23.67 0.00 -
NAPS 3.9159 3.9329 3.8162 3.8224 3.7493 3.7278 3.625 5.27%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 4.30 4.52 4.84 4.80 4.82 4.84 5.05 -
P/RPS 1.69 1.70 1.85 1.96 1.88 1.88 1.89 -7.17%
P/EPS 10.88 10.11 10.57 12.48 11.61 11.61 11.52 -3.73%
EY 9.19 9.89 9.46 8.01 8.61 8.61 8.68 3.87%
DY 3.72 5.31 0.00 6.25 3.32 4.96 0.00 -
P/NAPS 1.09 1.14 1.26 1.24 1.27 1.28 1.37 -14.12%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 21/08/06 17/05/06 15/02/06 30/11/05 17/08/05 30/05/05 -
Price 4.34 4.34 4.58 4.80 4.80 4.82 4.78 -
P/RPS 1.70 1.63 1.75 1.96 1.88 1.88 1.79 -3.37%
P/EPS 10.99 9.70 10.00 12.48 11.56 11.56 10.90 0.54%
EY 9.10 10.30 10.00 8.01 8.65 8.65 9.17 -0.50%
DY 3.69 5.53 0.00 6.25 3.33 4.98 0.00 -
P/NAPS 1.10 1.10 1.19 1.24 1.26 1.28 1.30 -10.53%

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