[UAC] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[UAC] UAC BHD
Announcement Date
15-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 23.68%
YoY- -20.18%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 183,887 165,455 183,044 180,075 189,760 178,811 197,640 -1.19%
PBT 17,777 27,216 40,840 40,406 48,934 44,628 44,389 -14.13%
Tax -4,899 -4,632 -9,924 -12,216 -13,532 -11,395 -12,708 -14.67%
NP 12,878 22,584 30,916 28,190 35,402 33,233 31,681 -13.92%
-
NP to SH 12,878 22,584 30,916 28,259 35,402 33,233 31,681 -13.92%
-
Tax Rate 27.56% 17.02% 24.30% 30.23% 27.65% 25.53% 28.63% -
Total Cost 171,009 142,871 152,128 151,885 154,358 145,578 165,959 0.50%
-
Net Worth 302,048 305,732 300,263 284,353 271,425 250,140 226,658 4.89%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 16,367 22,316 23,724 22,042 25,537 21,440 20,162 -3.41%
Div Payout % 127.09% 98.81% 76.74% 78.00% 72.14% 64.52% 63.64% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 302,048 305,732 300,263 284,353 271,425 250,140 226,658 4.89%
NOSH 74,396 74,387 74,139 73,476 72,963 71,468 69,527 1.13%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.00% 13.65% 16.89% 15.65% 18.66% 18.59% 16.03% -
ROE 4.26% 7.39% 10.30% 9.94% 13.04% 13.29% 13.98% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 247.17 222.42 246.89 245.08 260.07 250.19 284.26 -2.30%
EPS 17.31 30.36 41.70 38.46 48.52 46.50 45.57 -14.88%
DPS 22.00 30.00 32.00 30.00 35.00 30.00 29.00 -4.49%
NAPS 4.06 4.11 4.05 3.87 3.72 3.50 3.26 3.72%
Adjusted Per Share Value based on latest NOSH - 73,605
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 247.19 222.41 246.05 242.06 255.08 240.36 265.68 -1.19%
EPS 17.31 30.36 41.56 37.99 47.59 44.67 42.59 -13.92%
DPS 22.00 30.00 31.89 29.63 34.33 28.82 27.10 -3.41%
NAPS 4.0603 4.1098 4.0363 3.8224 3.6486 3.3625 3.0468 4.89%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.57 4.30 3.98 4.80 5.30 4.98 4.06 -
P/RPS 1.04 1.93 1.61 1.96 2.04 1.99 1.43 -5.16%
P/EPS 14.85 14.16 9.54 12.48 10.92 10.71 8.91 8.87%
EY 6.74 7.06 10.48 8.01 9.15 9.34 11.22 -8.13%
DY 8.56 6.98 8.04 6.25 6.60 6.02 7.14 3.06%
P/NAPS 0.63 1.05 0.98 1.24 1.42 1.42 1.25 -10.78%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 18/02/09 25/02/08 14/02/07 15/02/06 17/02/05 18/02/04 19/02/03 -
Price 3.10 4.26 3.88 4.80 5.00 4.90 3.94 -
P/RPS 1.25 1.92 1.57 1.96 1.92 1.96 1.39 -1.75%
P/EPS 17.91 14.03 9.30 12.48 10.31 10.54 8.65 12.88%
EY 5.58 7.13 10.75 8.01 9.70 9.49 11.57 -11.43%
DY 7.10 7.04 8.25 6.25 7.00 6.12 7.36 -0.59%
P/NAPS 0.76 1.04 0.96 1.24 1.34 1.40 1.21 -7.45%

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