[UAC] QoQ Cumulative 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- 23.68%
YoY- -20.18%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 141,704 98,617 48,485 180,075 140,767 94,244 49,031 102.76%
PBT 30,361 22,591 11,425 40,406 31,230 20,750 10,720 100.05%
Tax -8,398 -6,029 -2,960 -12,216 -8,420 -5,489 -2,688 113.56%
NP 21,963 16,562 8,465 28,190 22,810 15,261 8,032 95.42%
-
NP to SH 21,963 16,562 8,465 28,259 22,849 15,289 8,032 95.42%
-
Tax Rate 27.66% 26.69% 25.91% 30.23% 26.96% 26.45% 25.07% -
Total Cost 119,741 82,055 40,020 151,885 117,957 78,983 40,999 104.18%
-
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 8,894 8,888 - 22,042 8,807 8,803 - -
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 7.54% 5.66% 2.98% 9.94% 8.19% 5.51% 2.98% -
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 191.17 133.14 65.58 245.08 191.78 128.46 66.91 101.22%
EPS 29.63 22.36 11.45 38.46 31.13 20.84 10.98 93.71%
DPS 12.00 12.00 0.00 30.00 12.00 12.00 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 190.48 132.56 65.18 242.06 189.22 126.69 65.91 102.76%
EPS 29.52 22.26 11.38 37.99 30.71 20.55 10.80 95.37%
DPS 11.96 11.95 0.00 29.63 11.84 11.83 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 2.25 3.39 7.38 1.96 2.51 3.77 7.55 -55.35%
P/EPS 14.51 20.21 42.27 12.48 15.48 23.22 46.07 -53.67%
EY 6.89 4.95 2.37 8.01 6.46 4.31 2.17 115.87%
DY 2.79 2.65 0.00 6.25 2.49 2.48 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 2.27 3.26 6.98 1.96 2.50 3.75 7.14 -53.38%
P/EPS 14.65 19.41 40.00 12.48 15.42 23.13 43.61 -51.64%
EY 6.83 5.15 2.50 8.01 6.49 4.32 2.29 107.06%
DY 2.76 2.76 0.00 6.25 2.50 2.49 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