[UAC] YoY Annualized 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- -0.37%
YoY- -11.38%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 200,657 171,197 188,938 187,689 192,557 187,037 202,328 -0.13%
PBT 20,376 27,182 40,481 41,640 46,649 46,481 45,812 -12.62%
Tax -3,720 -5,784 -11,197 -11,226 -12,273 -12,172 -12,933 -18.73%
NP 16,656 21,398 29,284 30,413 34,376 34,309 32,878 -10.70%
-
NP to SH 16,656 21,398 29,284 30,465 34,376 34,309 32,878 -10.70%
-
Tax Rate 18.26% 21.28% 27.66% 26.96% 26.31% 26.19% 28.23% -
Total Cost 184,001 149,798 159,654 157,276 158,181 152,728 169,449 1.38%
-
Net Worth 301,325 298,966 291,308 278,914 261,609 241,882 207,293 6.42%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 11,904 11,899 11,859 11,743 16,517 11,382 11,055 1.23%
Div Payout % 71.47% 55.61% 40.50% 38.55% 48.05% 33.18% 33.63% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 301,325 298,966 291,308 278,914 261,609 241,882 207,293 6.42%
NOSH 74,401 74,369 74,124 73,398 72,871 71,141 69,097 1.23%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.30% 12.50% 15.50% 16.20% 17.85% 18.34% 16.25% -
ROE 5.53% 7.16% 10.05% 10.92% 13.14% 14.18% 15.86% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 269.70 230.20 254.89 255.71 264.24 262.91 292.81 -1.35%
EPS 22.39 28.77 39.51 41.51 47.17 48.23 47.59 -11.79%
DPS 16.00 16.00 16.00 16.00 22.67 16.00 16.00 0.00%
NAPS 4.05 4.02 3.93 3.80 3.59 3.40 3.00 5.12%
Adjusted Per Share Value based on latest NOSH - 73,540
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 269.73 230.13 253.98 252.30 258.84 251.42 271.98 -0.13%
EPS 22.39 28.76 39.36 40.95 46.21 46.12 44.20 -10.70%
DPS 16.00 16.00 15.94 15.79 22.20 15.30 14.86 1.23%
NAPS 4.0505 4.0188 3.9159 3.7493 3.5167 3.2515 2.7865 6.42%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.96 4.60 4.30 4.82 4.90 4.86 3.96 -
P/RPS 1.10 2.00 1.69 1.88 1.85 1.85 1.35 -3.35%
P/EPS 13.22 15.99 10.88 11.61 10.39 10.08 8.32 8.01%
EY 7.56 6.26 9.19 8.61 9.63 9.92 12.02 -7.43%
DY 5.41 3.48 3.72 3.32 4.63 3.29 4.04 4.98%
P/NAPS 0.73 1.14 1.09 1.27 1.36 1.43 1.32 -9.39%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 11/11/08 02/11/07 21/11/06 30/11/05 24/11/04 18/11/03 20/11/02 -
Price 2.72 4.50 4.34 4.80 4.88 4.80 3.98 -
P/RPS 1.01 1.95 1.70 1.88 1.85 1.83 1.36 -4.83%
P/EPS 12.15 15.64 10.99 11.56 10.34 9.95 8.36 6.42%
EY 8.23 6.39 9.10 8.65 9.67 10.05 11.96 -6.03%
DY 5.88 3.56 3.69 3.33 4.64 3.33 4.02 6.53%
P/NAPS 0.67 1.12 1.10 1.26 1.36 1.41 1.33 -10.78%

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