[UAC] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
15-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 28.73%
YoY- 55.57%
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 197,640 202,328 198,168 195,648 179,496 173,916 166,410 12.11%
PBT 44,389 45,812 48,460 55,552 42,468 42,994 39,294 8.44%
Tax -12,708 -12,933 -13,264 -14,544 -10,612 -10,336 -10,828 11.23%
NP 31,681 32,878 35,196 41,008 31,856 32,658 28,466 7.37%
-
NP to SH 31,681 32,878 35,196 41,008 31,856 32,658 28,466 7.37%
-
Tax Rate 28.63% 28.23% 27.37% 26.18% 24.99% 24.04% 27.56% -
Total Cost 165,959 169,449 162,972 154,640 147,640 141,257 137,944 13.07%
-
Net Worth 226,658 207,293 209,385 208,235 197,825 198,331 188,450 13.05%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 20,162 11,055 16,530 - 16,531 8,814 13,224 32.36%
Div Payout % 63.64% 33.63% 46.97% - 51.89% 26.99% 46.46% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 226,658 207,293 209,385 208,235 197,825 198,331 188,450 13.05%
NOSH 69,527 69,097 68,876 55,088 55,104 55,092 55,102 16.71%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 16.03% 16.25% 17.76% 20.96% 17.75% 18.78% 17.11% -
ROE 13.98% 15.86% 16.81% 19.69% 16.10% 16.47% 15.11% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 284.26 292.81 287.71 355.15 325.74 315.68 302.00 -3.94%
EPS 45.57 47.59 51.10 74.44 57.81 59.28 51.66 -8.00%
DPS 29.00 16.00 24.00 0.00 30.00 16.00 24.00 13.40%
NAPS 3.26 3.00 3.04 3.78 3.59 3.60 3.42 -3.13%
Adjusted Per Share Value based on latest NOSH - 55,088
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 265.68 271.98 266.39 263.00 241.29 233.78 223.69 12.11%
EPS 42.59 44.20 47.31 55.12 42.82 43.90 38.27 7.36%
DPS 27.10 14.86 22.22 0.00 22.22 11.85 17.78 32.34%
NAPS 3.0468 2.7865 2.8146 2.7992 2.6593 2.6661 2.5332 13.05%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 4.06 3.96 4.12 3.72 3.88 3.30 3.22 -
P/RPS 1.43 1.35 1.43 1.05 1.19 1.05 1.07 21.26%
P/EPS 8.91 8.32 8.06 5.00 6.71 5.57 6.23 26.85%
EY 11.22 12.02 12.40 20.01 14.90 17.96 16.04 -21.14%
DY 7.14 4.04 5.83 0.00 7.73 4.85 7.45 -2.78%
P/NAPS 1.25 1.32 1.36 0.98 1.08 0.92 0.94 20.86%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 19/02/03 20/11/02 22/08/02 15/05/02 22/02/02 15/11/01 22/08/01 -
Price 3.94 3.98 4.32 3.88 4.44 3.50 3.72 -
P/RPS 1.39 1.36 1.50 1.09 1.36 1.11 1.23 8.47%
P/EPS 8.65 8.36 8.45 5.21 7.68 5.90 7.20 12.97%
EY 11.57 11.96 11.83 19.19 13.02 16.94 13.89 -11.44%
DY 7.36 4.02 5.56 0.00 6.76 4.57 6.45 9.17%
P/NAPS 1.21 1.33 1.42 1.03 1.24 0.97 1.09 7.19%

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