[UAC] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[UAC] UAC BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -9.25%
YoY- -15.41%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 193,888 185,596 193,940 196,124 200,600 186,860 195,648 -0.15%
PBT 16,404 38,812 45,700 42,880 51,320 42,956 55,552 -18.38%
Tax -3,444 -10,092 -11,840 -10,752 -13,340 -11,240 -14,544 -21.32%
NP 12,960 28,720 33,860 32,128 37,980 31,716 41,008 -17.45%
-
NP to SH 12,960 28,720 33,860 32,128 37,980 31,716 41,008 -17.45%
-
Tax Rate 20.99% 26.00% 25.91% 25.07% 25.99% 26.17% 26.18% -
Total Cost 180,928 156,876 160,080 163,996 162,620 155,144 154,640 2.64%
-
Net Worth 309,103 308,457 283,891 269,665 263,306 238,577 208,235 6.79%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 309,103 308,457 283,891 269,665 263,306 238,577 208,235 6.79%
NOSH 74,482 74,327 73,930 73,278 72,536 70,794 55,088 5.15%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 6.68% 15.47% 17.46% 16.38% 18.93% 16.97% 20.96% -
ROE 4.19% 9.31% 11.93% 11.91% 14.42% 13.29% 19.69% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 260.31 249.70 262.33 267.64 276.55 263.95 355.15 -5.04%
EPS 17.40 38.64 45.80 43.92 52.36 44.80 74.44 -21.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.15 4.15 3.84 3.68 3.63 3.37 3.78 1.56%
Adjusted Per Share Value based on latest NOSH - 73,278
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 260.63 249.49 260.70 263.64 269.65 251.18 263.00 -0.15%
EPS 17.42 38.61 45.52 43.19 51.05 42.63 55.12 -17.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1551 4.1464 3.8162 3.625 3.5395 3.2071 2.7992 6.79%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.12 4.32 4.84 5.05 5.15 3.88 3.72 -
P/RPS 1.58 1.73 1.85 1.89 1.86 1.47 1.05 7.04%
P/EPS 23.68 11.18 10.57 11.52 9.84 8.66 5.00 29.55%
EY 4.22 8.94 9.46 8.68 10.17 11.55 20.01 -22.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.04 1.26 1.37 1.42 1.15 0.98 0.16%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 13/05/08 23/05/07 17/05/06 30/05/05 19/05/04 21/05/03 15/05/02 -
Price 4.20 4.70 4.58 4.78 4.70 3.98 3.88 -
P/RPS 1.61 1.88 1.75 1.79 1.70 1.51 1.09 6.71%
P/EPS 24.14 12.16 10.00 10.90 8.98 8.88 5.21 29.08%
EY 4.14 8.22 10.00 9.17 11.14 11.26 19.19 -22.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.13 1.19 1.30 1.29 1.18 1.03 -0.32%

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