[UAC] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[UAC] UAC BHD
Announcement Date
18-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 5.39%
YoY- -12.43%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 184,448 187,159 181,369 192,843 195,375 83,205 37,186 30.57%
PBT 42,247 45,854 45,533 43,084 47,051 19,647 8,098 31.67%
Tax -12,756 -12,736 -11,644 -12,180 -11,762 -5,414 -2,189 34.12%
NP 29,491 33,118 33,889 30,904 35,289 14,233 5,909 30.71%
-
NP to SH 29,532 33,132 33,889 30,904 35,289 14,233 5,909 30.74%
-
Tax Rate 30.19% 27.78% 25.57% 28.27% 25.00% 27.56% 27.03% -
Total Cost 154,957 154,041 147,480 161,939 160,086 68,972 31,277 30.55%
-
Net Worth 293,154 277,672 262,737 238,554 209,295 165,313 165,332 10.01%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 22,154 21,963 25,439 20,550 18,180 6,612 - -
Div Payout % 75.02% 66.29% 75.07% 66.50% 51.52% 46.46% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 293,154 277,672 262,737 238,554 209,295 165,313 165,332 10.01%
NOSH 74,216 73,458 72,982 70,998 68,847 55,104 55,110 5.08%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 15.99% 17.70% 18.69% 16.03% 18.06% 17.11% 15.89% -
ROE 10.07% 11.93% 12.90% 12.95% 16.86% 8.61% 3.57% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 248.53 254.78 248.51 271.62 283.78 150.99 67.48 24.25%
EPS 39.79 45.10 46.43 43.53 51.26 25.83 10.72 24.41%
DPS 30.00 30.00 35.00 28.95 26.41 12.00 0.00 -
NAPS 3.95 3.78 3.60 3.36 3.04 3.00 3.00 4.68%
Adjusted Per Share Value based on latest NOSH - 70,998
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 247.94 251.59 243.80 259.23 262.63 111.85 49.99 30.57%
EPS 39.70 44.54 45.55 41.54 47.44 19.13 7.94 30.75%
DPS 29.78 29.52 34.20 27.62 24.44 8.89 0.00 -
NAPS 3.9407 3.7326 3.5318 3.2067 2.8134 2.2222 2.2225 10.01%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.52 4.84 4.80 4.32 4.12 3.22 3.90 -
P/RPS 1.82 1.90 1.93 1.59 1.45 2.13 5.78 -17.51%
P/EPS 11.36 10.73 10.34 9.92 8.04 12.47 36.37 -17.62%
EY 8.80 9.32 9.67 10.08 12.44 8.02 2.75 21.38%
DY 6.64 6.20 7.29 6.70 6.41 3.73 0.00 -
P/NAPS 1.14 1.28 1.33 1.29 1.36 1.07 1.30 -2.16%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 21/08/06 17/08/05 23/08/04 18/08/03 22/08/02 22/08/01 16/08/00 -
Price 4.34 4.82 4.84 4.46 4.32 3.72 3.88 -
P/RPS 1.75 1.89 1.95 1.64 1.52 2.46 5.75 -17.97%
P/EPS 10.91 10.69 10.42 10.25 8.43 14.40 36.19 -18.10%
EY 9.17 9.36 9.59 9.76 11.87 6.94 2.76 22.14%
DY 6.91 6.22 7.23 6.49 6.11 3.23 0.00 -
P/NAPS 1.10 1.28 1.34 1.33 1.42 1.24 1.29 -2.61%

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