[UAC] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[UAC] UAC BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -7.1%
YoY- -15.18%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 188,272 161,080 193,888 185,596 193,940 196,124 200,600 -1.05%
PBT 26,772 16,044 16,404 38,812 45,700 42,880 51,320 -10.27%
Tax -6,364 -2,704 -3,444 -10,092 -11,840 -10,752 -13,340 -11.59%
NP 20,408 13,340 12,960 28,720 33,860 32,128 37,980 -9.83%
-
NP to SH 20,408 13,340 12,960 28,720 33,860 32,128 37,980 -9.83%
-
Tax Rate 23.77% 16.85% 20.99% 26.00% 25.91% 25.07% 25.99% -
Total Cost 167,864 147,740 180,928 156,876 160,080 163,996 162,620 0.53%
-
Net Worth 308,648 305,212 309,103 308,457 283,891 269,665 263,306 2.68%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 308,648 305,212 309,103 308,457 283,891 269,665 263,306 2.68%
NOSH 74,373 74,441 74,482 74,327 73,930 73,278 72,536 0.41%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.84% 8.28% 6.68% 15.47% 17.46% 16.38% 18.93% -
ROE 6.61% 4.37% 4.19% 9.31% 11.93% 11.91% 14.42% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 253.15 216.38 260.31 249.70 262.33 267.64 276.55 -1.46%
EPS 27.44 17.92 17.40 38.64 45.80 43.92 52.36 -10.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.15 4.10 4.15 4.15 3.84 3.68 3.63 2.25%
Adjusted Per Share Value based on latest NOSH - 74,327
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 253.08 216.53 260.63 249.49 260.70 263.64 269.65 -1.05%
EPS 27.43 17.93 17.42 38.61 45.52 43.19 51.05 -9.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.149 4.1028 4.1551 4.1464 3.8162 3.625 3.5395 2.68%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.45 2.92 4.12 4.32 4.84 5.05 5.15 -
P/RPS 1.36 1.35 1.58 1.73 1.85 1.89 1.86 -5.08%
P/EPS 12.57 16.29 23.68 11.18 10.57 11.52 9.84 4.16%
EY 7.95 6.14 4.22 8.94 9.46 8.68 10.17 -4.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.71 0.99 1.04 1.26 1.37 1.42 -8.55%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 12/05/10 13/05/09 13/05/08 23/05/07 17/05/06 30/05/05 19/05/04 -
Price 3.52 2.90 4.20 4.70 4.58 4.78 4.70 -
P/RPS 1.39 1.34 1.61 1.88 1.75 1.79 1.70 -3.29%
P/EPS 12.83 16.18 24.14 12.16 10.00 10.90 8.98 6.12%
EY 7.80 6.18 4.14 8.22 10.00 9.17 11.14 -5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.71 1.01 1.13 1.19 1.30 1.29 -6.71%

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