[UAC] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[UAC] UAC BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 95.65%
YoY- 8.33%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 46,399 183,044 141,704 98,617 48,485 180,075 140,767 -52.31%
PBT 9,703 40,840 30,361 22,591 11,425 40,406 31,230 -54.15%
Tax -2,523 -9,924 -8,398 -6,029 -2,960 -12,216 -8,420 -55.25%
NP 7,180 30,916 21,963 16,562 8,465 28,190 22,810 -53.75%
-
NP to SH 7,180 30,916 21,963 16,562 8,465 28,259 22,849 -53.81%
-
Tax Rate 26.00% 24.30% 27.66% 26.69% 25.91% 30.23% 26.96% -
Total Cost 39,219 152,128 119,741 82,055 40,020 151,885 117,957 -52.03%
-
Net Worth 308,457 300,263 291,308 292,575 283,891 284,353 278,914 6.94%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 23,724 8,894 8,888 - 22,042 8,807 -
Div Payout % - 76.74% 40.50% 53.67% - 78.00% 38.55% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 308,457 300,263 291,308 292,575 283,891 284,353 278,914 6.94%
NOSH 74,327 74,139 74,124 74,069 73,930 73,476 73,398 0.84%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 15.47% 16.89% 15.50% 16.79% 17.46% 15.65% 16.20% -
ROE 2.33% 10.30% 7.54% 5.66% 2.98% 9.94% 8.19% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 62.43 246.89 191.17 133.14 65.58 245.08 191.78 -52.71%
EPS 9.66 41.70 29.63 22.36 11.45 38.46 31.13 -54.19%
DPS 0.00 32.00 12.00 12.00 0.00 30.00 12.00 -
NAPS 4.15 4.05 3.93 3.95 3.84 3.87 3.80 6.05%
Adjusted Per Share Value based on latest NOSH - 74,216
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 62.37 246.05 190.48 132.56 65.18 242.06 189.22 -52.31%
EPS 9.65 41.56 29.52 22.26 11.38 37.99 30.71 -53.81%
DPS 0.00 31.89 11.96 11.95 0.00 29.63 11.84 -
NAPS 4.1464 4.0363 3.9159 3.9329 3.8162 3.8224 3.7493 6.94%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 4.32 3.98 4.30 4.52 4.84 4.80 4.82 -
P/RPS 6.92 1.61 2.25 3.39 7.38 1.96 2.51 96.73%
P/EPS 44.72 9.54 14.51 20.21 42.27 12.48 15.48 102.97%
EY 2.24 10.48 6.89 4.95 2.37 8.01 6.46 -50.67%
DY 0.00 8.04 2.79 2.65 0.00 6.25 2.49 -
P/NAPS 1.04 0.98 1.09 1.14 1.26 1.24 1.27 -12.48%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 14/02/07 21/11/06 21/08/06 17/05/06 15/02/06 30/11/05 -
Price 4.70 3.88 4.34 4.34 4.58 4.80 4.80 -
P/RPS 7.53 1.57 2.27 3.26 6.98 1.96 2.50 108.70%
P/EPS 48.65 9.30 14.65 19.41 40.00 12.48 15.42 115.26%
EY 2.06 10.75 6.83 5.15 2.50 8.01 6.49 -53.50%
DY 0.00 8.25 2.76 2.76 0.00 6.25 2.50 -
P/NAPS 1.13 0.96 1.10 1.10 1.19 1.24 1.26 -7.00%

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