[UAC] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[UAC] UAC BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 16.79%
YoY- 28.25%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 37,057 41,340 39,308 45,342 38,533 45,894 49,059 -4.56%
PBT 6,829 10,479 9,176 13,947 9,767 10,030 10,224 -6.50%
Tax -294 -1,526 -3,796 -4,327 -2,266 -3,008 -2,862 -31.55%
NP 6,535 8,953 5,380 9,620 7,501 7,022 7,362 -1.96%
-
NP to SH 6,535 8,953 5,410 9,620 7,501 7,022 7,362 -1.96%
-
Tax Rate 4.31% 14.56% 41.37% 31.02% 23.20% 29.99% 27.99% -
Total Cost 30,522 32,387 33,928 35,722 31,032 38,872 41,697 -5.06%
-
Net Worth 305,909 300,411 284,853 271,726 253,412 212,307 197,826 7.53%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 13,397 14,835 13,248 13,148 13,032 12,030 9,918 5.13%
Div Payout % 205.01% 165.70% 244.90% 136.67% 173.75% 171.33% 134.73% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 305,909 300,411 284,853 271,726 253,412 212,307 197,826 7.53%
NOSH 74,430 74,175 73,605 73,044 72,403 70,769 55,104 5.13%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 17.63% 21.66% 13.69% 21.22% 19.47% 15.30% 15.01% -
ROE 2.14% 2.98% 1.90% 3.54% 2.96% 3.31% 3.72% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 49.79 55.73 53.40 62.07 53.22 64.85 89.03 -9.22%
EPS 8.78 12.07 7.35 13.17 10.36 9.92 13.36 -6.75%
DPS 18.00 20.00 18.00 18.00 18.00 17.00 18.00 0.00%
NAPS 4.11 4.05 3.87 3.72 3.50 3.00 3.59 2.27%
Adjusted Per Share Value based on latest NOSH - 73,044
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 49.81 55.57 52.84 60.95 51.80 61.69 65.95 -4.56%
EPS 8.78 12.03 7.27 12.93 10.08 9.44 9.90 -1.98%
DPS 18.01 19.94 17.81 17.67 17.52 16.17 13.33 5.14%
NAPS 4.1122 4.0382 3.8291 3.6527 3.4065 2.8539 2.6593 7.53%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 4.30 3.98 4.80 5.30 4.98 4.06 3.88 -
P/RPS 8.64 7.14 8.99 8.54 9.36 6.26 4.36 12.06%
P/EPS 48.97 32.97 65.31 40.24 48.07 40.92 29.04 9.09%
EY 2.04 3.03 1.53 2.48 2.08 2.44 3.44 -8.33%
DY 4.19 5.03 3.75 3.40 3.61 4.19 4.64 -1.68%
P/NAPS 1.05 0.98 1.24 1.42 1.42 1.35 1.08 -0.46%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 14/02/07 15/02/06 17/02/05 18/02/04 19/02/03 22/02/02 -
Price 4.26 3.88 4.80 5.00 4.90 3.94 4.44 -
P/RPS 8.56 6.96 8.99 8.05 9.21 6.08 4.99 9.40%
P/EPS 48.52 32.15 65.31 37.97 47.30 39.71 33.23 6.50%
EY 2.06 3.11 1.53 2.63 2.11 2.52 3.01 -6.12%
DY 4.23 5.15 3.75 3.60 3.67 4.31 4.05 0.72%
P/NAPS 1.04 0.96 1.24 1.34 1.40 1.31 1.24 -2.88%

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