[UAC] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[UAC] UAC BHD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -6.58%
YoY- 0.67%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 188,574 186,860 197,640 202,328 198,168 195,648 179,496 3.35%
PBT 45,850 42,956 44,389 45,812 48,460 55,552 42,468 5.25%
Tax -12,072 -11,240 -12,708 -12,933 -13,264 -14,544 -10,612 8.99%
NP 33,778 31,716 31,681 32,878 35,196 41,008 31,856 3.99%
-
NP to SH 33,778 31,716 31,681 32,878 35,196 41,008 31,856 3.99%
-
Tax Rate 26.33% 26.17% 28.63% 28.23% 27.37% 26.18% 24.99% -
Total Cost 154,796 155,144 165,959 169,449 162,972 154,640 147,640 3.21%
-
Net Worth 238,232 238,577 226,658 207,293 209,385 208,235 197,825 13.22%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 17,016 - 20,162 11,055 16,530 - 16,531 1.95%
Div Payout % 50.38% - 63.64% 33.63% 46.97% - 51.89% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 238,232 238,577 226,658 207,293 209,385 208,235 197,825 13.22%
NOSH 70,902 70,794 69,527 69,097 68,876 55,088 55,104 18.35%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 17.91% 16.97% 16.03% 16.25% 17.76% 20.96% 17.75% -
ROE 14.18% 13.29% 13.98% 15.86% 16.81% 19.69% 16.10% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 265.96 263.95 284.26 292.81 287.71 355.15 325.74 -12.67%
EPS 47.64 44.80 45.57 47.59 51.10 74.44 57.81 -12.13%
DPS 24.00 0.00 29.00 16.00 24.00 0.00 30.00 -13.85%
NAPS 3.36 3.37 3.26 3.00 3.04 3.78 3.59 -4.32%
Adjusted Per Share Value based on latest NOSH - 69,575
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 253.49 251.18 265.68 271.98 266.39 263.00 241.29 3.35%
EPS 45.41 42.63 42.59 44.20 47.31 55.12 42.82 4.00%
DPS 22.87 0.00 27.10 14.86 22.22 0.00 22.22 1.94%
NAPS 3.2024 3.2071 3.0468 2.7865 2.8146 2.7992 2.6593 13.22%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 4.32 3.88 4.06 3.96 4.12 3.72 3.88 -
P/RPS 1.62 1.47 1.43 1.35 1.43 1.05 1.19 22.90%
P/EPS 9.07 8.66 8.91 8.32 8.06 5.00 6.71 22.31%
EY 11.03 11.55 11.22 12.02 12.40 20.01 14.90 -18.21%
DY 5.56 0.00 7.14 4.04 5.83 0.00 7.73 -19.77%
P/NAPS 1.29 1.15 1.25 1.32 1.36 0.98 1.08 12.61%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 18/08/03 21/05/03 19/02/03 20/11/02 22/08/02 15/05/02 22/02/02 -
Price 4.46 3.98 3.94 3.98 4.32 3.88 4.44 -
P/RPS 1.68 1.51 1.39 1.36 1.50 1.09 1.36 15.17%
P/EPS 9.36 8.88 8.65 8.36 8.45 5.21 7.68 14.13%
EY 10.68 11.26 11.57 11.96 11.83 19.19 13.02 -12.40%
DY 5.38 0.00 7.36 4.02 5.56 0.00 6.76 -14.15%
P/NAPS 1.33 1.18 1.21 1.33 1.42 1.03 1.24 4.79%

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