[UAC] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[UAC] UAC BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 49.45%
YoY- -11.38%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 98,617 48,485 180,075 140,767 94,244 49,031 189,760 -35.43%
PBT 22,591 11,425 40,406 31,230 20,750 10,720 48,934 -40.35%
Tax -6,029 -2,960 -12,216 -8,420 -5,489 -2,688 -13,532 -41.75%
NP 16,562 8,465 28,190 22,810 15,261 8,032 35,402 -39.81%
-
NP to SH 16,562 8,465 28,259 22,849 15,289 8,032 35,402 -39.81%
-
Tax Rate 26.69% 25.91% 30.23% 26.96% 26.45% 25.07% 27.65% -
Total Cost 82,055 40,020 151,885 117,957 78,983 40,999 154,358 -34.45%
-
Net Worth 292,575 283,891 284,353 278,914 277,314 269,665 271,425 5.14%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 8,888 - 22,042 8,807 8,803 - 25,537 -50.61%
Div Payout % 53.67% - 78.00% 38.55% 57.58% - 72.14% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 292,575 283,891 284,353 278,914 277,314 269,665 271,425 5.14%
NOSH 74,069 73,930 73,476 73,398 73,363 73,278 72,963 1.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 16.79% 17.46% 15.65% 16.20% 16.19% 16.38% 18.66% -
ROE 5.66% 2.98% 9.94% 8.19% 5.51% 2.98% 13.04% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 133.14 65.58 245.08 191.78 128.46 66.91 260.07 -36.08%
EPS 22.36 11.45 38.46 31.13 20.84 10.98 48.52 -40.42%
DPS 12.00 0.00 30.00 12.00 12.00 0.00 35.00 -51.10%
NAPS 3.95 3.84 3.87 3.80 3.78 3.68 3.72 4.09%
Adjusted Per Share Value based on latest NOSH - 73,540
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 132.56 65.18 242.06 189.22 126.69 65.91 255.08 -35.43%
EPS 22.26 11.38 37.99 30.71 20.55 10.80 47.59 -39.82%
DPS 11.95 0.00 29.63 11.84 11.83 0.00 34.33 -50.61%
NAPS 3.9329 3.8162 3.8224 3.7493 3.7278 3.625 3.6486 5.14%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 4.52 4.84 4.80 4.82 4.84 5.05 5.30 -
P/RPS 3.39 7.38 1.96 2.51 3.77 7.55 2.04 40.42%
P/EPS 20.21 42.27 12.48 15.48 23.22 46.07 10.92 50.91%
EY 4.95 2.37 8.01 6.46 4.31 2.17 9.15 -33.68%
DY 2.65 0.00 6.25 2.49 2.48 0.00 6.60 -45.66%
P/NAPS 1.14 1.26 1.24 1.27 1.28 1.37 1.42 -13.65%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 17/05/06 15/02/06 30/11/05 17/08/05 30/05/05 17/02/05 -
Price 4.34 4.58 4.80 4.80 4.82 4.78 5.00 -
P/RPS 3.26 6.98 1.96 2.50 3.75 7.14 1.92 42.46%
P/EPS 19.41 40.00 12.48 15.42 23.13 43.61 10.31 52.64%
EY 5.15 2.50 8.01 6.49 4.32 2.29 9.70 -34.50%
DY 2.76 0.00 6.25 2.50 2.49 0.00 7.00 -46.32%
P/NAPS 1.10 1.19 1.24 1.26 1.28 1.30 1.34 -12.36%

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