[UAC] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[UAC] UAC BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 52.36%
YoY- 4.35%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 141,704 140,767 144,418 140,278 151,746 130,437 175,929 -3.53%
PBT 30,361 31,230 34,987 34,861 34,359 32,246 46,617 -6.89%
Tax -8,398 -8,420 -9,205 -9,129 -9,700 -7,752 -14,400 -8.59%
NP 21,963 22,810 25,782 25,732 24,659 24,494 32,217 -6.18%
-
NP to SH 21,963 22,849 25,782 25,732 24,659 24,494 32,217 -6.18%
-
Tax Rate 27.66% 26.96% 26.31% 26.19% 28.23% 24.04% 30.89% -
Total Cost 119,741 117,957 118,636 114,546 127,087 105,943 143,712 -2.99%
-
Net Worth 291,308 278,914 261,609 241,882 207,293 198,331 180,177 8.33%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 8,894 8,807 12,388 8,537 8,291 6,611 - -
Div Payout % 40.50% 38.55% 48.05% 33.18% 33.63% 26.99% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 291,308 278,914 261,609 241,882 207,293 198,331 180,177 8.33%
NOSH 74,124 73,398 72,871 71,141 69,097 55,092 55,100 5.06%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 15.50% 16.20% 17.85% 18.34% 16.25% 18.78% 18.31% -
ROE 7.54% 8.19% 9.86% 10.64% 11.90% 12.35% 17.88% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 191.17 191.78 198.18 197.18 219.61 236.76 319.29 -8.19%
EPS 29.63 31.13 35.38 36.17 35.69 44.46 58.47 -10.70%
DPS 12.00 12.00 17.00 12.00 12.00 12.00 0.00 -
NAPS 3.93 3.80 3.59 3.40 3.00 3.60 3.27 3.11%
Adjusted Per Share Value based on latest NOSH - 71,661
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 190.48 189.22 194.13 188.57 203.98 175.34 236.49 -3.54%
EPS 29.52 30.71 34.66 34.59 33.15 32.93 43.31 -6.18%
DPS 11.96 11.84 16.65 11.48 11.15 8.89 0.00 -
NAPS 3.9159 3.7493 3.5167 3.2515 2.7865 2.6661 2.422 8.33%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 4.30 4.82 4.90 4.86 3.96 3.30 3.70 -
P/RPS 2.25 2.51 2.47 2.46 1.80 1.39 1.16 11.66%
P/EPS 14.51 15.48 13.85 13.44 11.10 7.42 6.33 14.81%
EY 6.89 6.46 7.22 7.44 9.01 13.47 15.80 -12.91%
DY 2.79 2.49 3.47 2.47 3.03 3.64 0.00 -
P/NAPS 1.09 1.27 1.36 1.43 1.32 0.92 1.13 -0.59%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 30/11/05 24/11/04 18/11/03 20/11/02 15/11/01 15/11/00 -
Price 4.34 4.80 4.88 4.80 3.98 3.50 3.54 -
P/RPS 2.27 2.50 2.46 2.43 1.81 1.48 1.11 12.65%
P/EPS 14.65 15.42 13.79 13.27 11.15 7.87 6.05 15.87%
EY 6.83 6.49 7.25 7.54 8.97 12.70 16.52 -13.68%
DY 2.76 2.50 3.48 2.50 3.02 3.43 0.00 -
P/NAPS 1.10 1.26 1.36 1.41 1.33 0.97 1.08 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