[UAC] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 84.78%
YoY- 3.88%
Quarter Report
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 88,455 98,617 94,244 96,845 94,287 99,084 83,205 1.02%
PBT 15,489 22,591 20,750 23,830 22,925 24,230 19,647 -3.88%
Tax -4,046 -6,029 -5,489 -6,285 -6,036 -6,632 -5,414 -4.73%
NP 11,443 16,562 15,261 17,545 16,889 17,598 14,233 -3.56%
-
NP to SH 11,443 16,562 15,289 17,545 16,889 17,598 14,233 -3.56%
-
Tax Rate 26.12% 26.69% 26.45% 26.37% 26.33% 27.37% 27.56% -
Total Cost 77,012 82,055 78,983 79,300 77,398 81,486 68,972 1.85%
-
Net Worth 300,388 292,575 277,314 261,974 238,232 209,385 188,450 8.07%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 8,922 8,888 8,803 12,371 8,508 8,265 6,612 5.11%
Div Payout % 77.97% 53.67% 57.58% 70.51% 50.38% 46.97% 46.46% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 300,388 292,575 277,314 261,974 238,232 209,385 188,450 8.07%
NOSH 74,353 74,069 73,363 72,770 70,902 68,876 55,102 5.11%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 12.94% 16.79% 16.19% 18.12% 17.91% 17.76% 17.11% -
ROE 3.81% 5.66% 5.51% 6.70% 7.09% 8.40% 7.55% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 118.97 133.14 128.46 133.08 132.98 143.86 151.00 -3.89%
EPS 15.39 22.36 20.84 24.11 23.82 25.55 25.83 -8.26%
DPS 12.00 12.00 12.00 17.00 12.00 12.00 12.00 0.00%
NAPS 4.04 3.95 3.78 3.60 3.36 3.04 3.42 2.81%
Adjusted Per Share Value based on latest NOSH - 72,982
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 118.90 132.56 126.69 130.18 126.74 133.19 111.85 1.02%
EPS 15.38 22.26 20.55 23.58 22.70 23.66 19.13 -3.56%
DPS 11.99 11.95 11.83 16.63 11.44 11.11 8.89 5.10%
NAPS 4.0379 3.9329 3.7278 3.5216 3.2024 2.8146 2.5332 8.07%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 4.74 4.52 4.84 4.80 4.32 4.12 3.22 -
P/RPS 3.98 3.39 3.77 3.61 3.25 2.86 2.13 10.97%
P/EPS 30.80 20.21 23.22 19.91 18.14 16.13 12.47 16.25%
EY 3.25 4.95 4.31 5.02 5.51 6.20 8.02 -13.97%
DY 2.53 2.65 2.48 3.54 2.78 2.91 3.73 -6.26%
P/NAPS 1.17 1.14 1.28 1.33 1.29 1.36 0.94 3.71%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 20/08/07 21/08/06 17/08/05 23/08/04 18/08/03 22/08/02 22/08/01 -
Price 4.50 4.34 4.82 4.84 4.46 4.32 3.72 -
P/RPS 3.78 3.26 3.75 3.64 3.35 3.00 2.46 7.41%
P/EPS 29.24 19.41 23.13 20.07 18.72 16.91 14.40 12.52%
EY 3.42 5.15 4.32 4.98 5.34 5.91 6.94 -11.12%
DY 2.67 2.76 2.49 3.51 2.69 2.78 3.23 -3.12%
P/NAPS 1.11 1.10 1.28 1.34 1.33 1.42 1.09 0.30%

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