[UAC] YoY TTM 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- 5.99%
YoY- 2.29%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 181,012 186,109 182,951 186,172 200,805 130,437 0 -
PBT 39,537 45,177 44,754 44,891 44,581 32,246 0 -
Tax -12,194 -12,747 -11,471 -12,137 -12,560 -7,752 0 -
NP 27,343 32,430 33,283 32,754 32,021 24,494 0 -
-
NP to SH 27,373 32,455 33,283 32,754 32,021 24,494 0 -
-
Tax Rate 30.84% 28.22% 25.63% 27.04% 28.17% 24.04% - -
Total Cost 153,669 153,679 149,668 153,418 168,784 105,943 0 -
-
Net Worth 291,165 279,455 262,385 243,648 208,727 165,322 165,205 9.90%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 22,154 21,963 25,439 20,550 18,180 6,612 - -
Div Payout % 80.94% 67.67% 76.43% 62.74% 56.78% 27.00% - -
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 291,165 279,455 262,385 243,648 208,727 165,322 165,205 9.90%
NOSH 74,087 73,540 73,087 71,661 69,575 55,107 55,068 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 15.11% 17.43% 18.19% 17.59% 15.95% 18.78% 0.00% -
ROE 9.40% 11.61% 12.68% 13.44% 15.34% 14.82% 0.00% -
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 244.32 253.07 250.32 259.79 288.61 236.70 0.00 -
EPS 36.95 44.13 45.54 45.71 46.02 44.45 0.00 -
DPS 30.00 30.00 35.00 29.00 26.13 12.00 0.00 -
NAPS 3.93 3.80 3.59 3.40 3.00 3.00 3.00 4.60%
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 243.32 250.17 245.93 250.26 269.93 175.34 0.00 -
EPS 36.80 43.63 44.74 44.03 43.04 32.93 0.00 -
DPS 29.78 29.52 34.20 27.62 24.44 8.89 0.00 -
NAPS 3.914 3.7565 3.5271 3.2752 2.8058 2.2223 2.2208 9.90%
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 1.76 1.90 1.96 1.87 1.37 1.39 0.00 -
P/EPS 11.64 10.92 10.76 10.63 8.60 7.42 0.00 -
EY 8.59 9.16 9.29 9.40 11.62 13.47 0.00 -
DY 6.98 6.22 7.14 5.97 6.60 3.64 0.00 -
P/NAPS 1.09 1.27 1.36 1.43 1.32 1.10 1.23 -1.99%
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 1.78 1.90 1.95 1.85 1.38 1.48 0.00 -
P/EPS 11.75 10.88 10.72 10.50 8.65 7.87 0.00 -
EY 8.51 9.19 9.33 9.52 11.56 12.70 0.00 -
DY 6.91 6.25 7.17 6.04 6.57 3.43 0.00 -
P/NAPS 1.10 1.26 1.36 1.41 1.33 1.17 1.18 -1.16%

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