[UAC] YoY Quarter Result on 31-Mar-2005 [#1]

Stock
[UAC] UAC BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -16.51%
YoY- -15.41%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 48,472 46,399 48,485 49,031 50,150 46,715 48,912 -0.15%
PBT 4,101 9,703 11,425 10,720 12,830 10,739 13,888 -18.38%
Tax -861 -2,523 -2,960 -2,688 -3,335 -2,810 -3,636 -21.32%
NP 3,240 7,180 8,465 8,032 9,495 7,929 10,252 -17.45%
-
NP to SH 3,240 7,180 8,465 8,032 9,495 7,929 10,252 -17.45%
-
Tax Rate 20.99% 26.00% 25.91% 25.07% 25.99% 26.17% 26.18% -
Total Cost 45,232 39,219 40,020 40,999 40,655 38,786 38,660 2.64%
-
Net Worth 309,103 308,457 283,891 269,665 263,306 238,577 208,235 6.79%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 309,103 308,457 283,891 269,665 263,306 238,577 208,235 6.79%
NOSH 74,482 74,327 73,930 73,278 72,536 70,794 55,088 5.15%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 6.68% 15.47% 17.46% 16.38% 18.93% 16.97% 20.96% -
ROE 1.05% 2.33% 2.98% 2.98% 3.61% 3.32% 4.92% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 65.08 62.43 65.58 66.91 69.14 65.99 88.79 -5.04%
EPS 4.35 9.66 11.45 10.98 13.09 11.20 18.61 -21.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.15 4.15 3.84 3.68 3.63 3.37 3.78 1.56%
Adjusted Per Share Value based on latest NOSH - 73,278
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 65.16 62.37 65.18 65.91 67.41 62.80 65.75 -0.14%
EPS 4.36 9.65 11.38 10.80 12.76 10.66 13.78 -17.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1551 4.1464 3.8162 3.625 3.5395 3.2071 2.7992 6.79%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.12 4.32 4.84 5.05 5.15 3.88 3.72 -
P/RPS 6.33 6.92 7.38 7.55 7.45 5.88 4.19 7.11%
P/EPS 94.71 44.72 42.27 46.07 39.34 34.64 19.99 29.56%
EY 1.06 2.24 2.37 2.17 2.54 2.89 5.00 -22.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.04 1.26 1.37 1.42 1.15 0.98 0.16%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 13/05/08 23/05/07 17/05/06 30/05/05 19/05/04 21/05/03 15/05/02 -
Price 4.20 4.70 4.58 4.78 4.70 3.98 3.88 -
P/RPS 6.45 7.53 6.98 7.14 6.80 6.03 4.37 6.69%
P/EPS 96.55 48.65 40.00 43.61 35.91 35.54 20.85 29.07%
EY 1.04 2.06 2.50 2.29 2.79 2.81 4.80 -22.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.13 1.19 1.30 1.29 1.18 1.03 -0.32%

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