[UAC] QoQ Cumulative 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- 40.12%
YoY- 0.67%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 94,287 46,715 197,640 151,746 99,084 48,912 179,496 -34.97%
PBT 22,925 10,739 44,389 34,359 24,230 13,888 42,468 -33.77%
Tax -6,036 -2,810 -12,708 -9,700 -6,632 -3,636 -10,612 -31.42%
NP 16,889 7,929 31,681 24,659 17,598 10,252 31,856 -34.57%
-
NP to SH 16,889 7,929 31,681 24,659 17,598 10,252 31,856 -34.57%
-
Tax Rate 26.33% 26.17% 28.63% 28.23% 27.37% 26.18% 24.99% -
Total Cost 77,398 38,786 165,959 127,087 81,486 38,660 147,640 -35.06%
-
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 8,508 - 20,162 8,291 8,265 - 16,531 -35.85%
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 7.09% 3.32% 13.98% 11.90% 8.40% 4.92% 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 132.98 65.99 284.26 219.61 143.86 88.79 325.74 -45.05%
EPS 23.82 11.20 45.57 35.69 25.55 18.61 57.81 -44.71%
DPS 12.00 0.00 29.00 12.00 12.00 0.00 30.00 -45.80%
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 126.74 62.80 265.68 203.98 133.19 65.75 241.29 -34.97%
EPS 22.70 10.66 42.59 33.15 23.66 13.78 42.82 -34.57%
DPS 11.44 0.00 27.10 11.15 11.11 0.00 22.22 -35.84%
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 3.25 5.88 1.43 1.80 2.86 4.19 1.19 95.74%
P/EPS 18.14 34.64 8.91 11.10 16.13 19.99 6.71 94.41%
EY 5.51 2.89 11.22 9.01 6.20 5.00 14.90 -48.57%
DY 2.78 0.00 7.14 3.03 2.91 0.00 7.73 -49.52%
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 3.35 6.03 1.39 1.81 3.00 4.37 1.36 82.69%
P/EPS 18.72 35.54 8.65 11.15 16.91 20.85 7.68 81.41%
EY 5.34 2.81 11.57 8.97 5.91 4.80 13.02 -44.88%
DY 2.69 0.00 7.36 3.02 2.78 0.00 6.76 -45.99%
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