[UAC] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[UAC] UAC BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -2.03%
YoY- 0.19%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 171,197 188,938 187,689 192,557 187,037 202,328 173,916 -0.26%
PBT 27,182 40,481 41,640 46,649 46,481 45,812 42,994 -7.35%
Tax -5,784 -11,197 -11,226 -12,273 -12,172 -12,933 -10,336 -9.21%
NP 21,398 29,284 30,413 34,376 34,309 32,878 32,658 -6.80%
-
NP to SH 21,398 29,284 30,465 34,376 34,309 32,878 32,658 -6.80%
-
Tax Rate 21.28% 27.66% 26.96% 26.31% 26.19% 28.23% 24.04% -
Total Cost 149,798 159,654 157,276 158,181 152,728 169,449 141,257 0.98%
-
Net Worth 298,966 291,308 278,914 261,609 241,882 207,293 198,331 7.07%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 11,899 11,859 11,743 16,517 11,382 11,055 8,814 5.12%
Div Payout % 55.61% 40.50% 38.55% 48.05% 33.18% 33.63% 26.99% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 298,966 291,308 278,914 261,609 241,882 207,293 198,331 7.07%
NOSH 74,369 74,124 73,398 72,871 71,141 69,097 55,092 5.12%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 12.50% 15.50% 16.20% 17.85% 18.34% 16.25% 18.78% -
ROE 7.16% 10.05% 10.92% 13.14% 14.18% 15.86% 16.47% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 230.20 254.89 255.71 264.24 262.91 292.81 315.68 -5.12%
EPS 28.77 39.51 41.51 47.17 48.23 47.59 59.28 -11.34%
DPS 16.00 16.00 16.00 22.67 16.00 16.00 16.00 0.00%
NAPS 4.02 3.93 3.80 3.59 3.40 3.00 3.60 1.85%
Adjusted Per Share Value based on latest NOSH - 73,087
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 230.13 253.98 252.30 258.84 251.42 271.98 233.78 -0.26%
EPS 28.76 39.36 40.95 46.21 46.12 44.20 43.90 -6.80%
DPS 16.00 15.94 15.79 22.20 15.30 14.86 11.85 5.12%
NAPS 4.0188 3.9159 3.7493 3.5167 3.2515 2.7865 2.6661 7.07%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 4.60 4.30 4.82 4.90 4.86 3.96 3.30 -
P/RPS 2.00 1.69 1.88 1.85 1.85 1.35 1.05 11.33%
P/EPS 15.99 10.88 11.61 10.39 10.08 8.32 5.57 19.20%
EY 6.26 9.19 8.61 9.63 9.92 12.02 17.96 -16.10%
DY 3.48 3.72 3.32 4.63 3.29 4.04 4.85 -5.37%
P/NAPS 1.14 1.09 1.27 1.36 1.43 1.32 0.92 3.63%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 02/11/07 21/11/06 30/11/05 24/11/04 18/11/03 20/11/02 15/11/01 -
Price 4.50 4.34 4.80 4.88 4.80 3.98 3.50 -
P/RPS 1.95 1.70 1.88 1.85 1.83 1.36 1.11 9.84%
P/EPS 15.64 10.99 11.56 10.34 9.95 8.36 5.90 17.63%
EY 6.39 9.10 8.65 9.67 10.05 11.96 16.94 -14.99%
DY 3.56 3.69 3.33 4.64 3.33 4.02 4.57 -4.07%
P/NAPS 1.12 1.10 1.26 1.36 1.41 1.33 0.97 2.42%

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