[UAC] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[UAC] UAC BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 29.15%
YoY- 4.9%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 144,418 96,845 50,150 178,811 140,278 94,287 46,715 111.77%
PBT 34,987 23,830 12,830 44,628 34,861 22,925 10,739 119.29%
Tax -9,205 -6,285 -3,335 -11,395 -9,129 -6,036 -2,810 120.09%
NP 25,782 17,545 9,495 33,233 25,732 16,889 7,929 119.01%
-
NP to SH 25,782 17,545 9,495 33,233 25,732 16,889 7,929 119.01%
-
Tax Rate 26.31% 26.37% 25.99% 25.53% 26.19% 26.33% 26.17% -
Total Cost 118,636 79,300 40,655 145,578 114,546 77,398 38,786 110.28%
-
Net Worth 261,609 261,974 263,306 250,140 241,882 238,232 238,577 6.31%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 12,388 12,371 - 21,440 8,537 8,508 - -
Div Payout % 48.05% 70.51% - 64.52% 33.18% 50.38% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 261,609 261,974 263,306 250,140 241,882 238,232 238,577 6.31%
NOSH 72,871 72,770 72,536 71,468 71,141 70,902 70,794 1.94%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 17.85% 18.12% 18.93% 18.59% 18.34% 17.91% 16.97% -
ROE 9.86% 6.70% 3.61% 13.29% 10.64% 7.09% 3.32% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 198.18 133.08 69.14 250.19 197.18 132.98 65.99 107.73%
EPS 35.38 24.11 13.09 46.50 36.17 23.82 11.20 114.84%
DPS 17.00 17.00 0.00 30.00 12.00 12.00 0.00 -
NAPS 3.59 3.60 3.63 3.50 3.40 3.36 3.37 4.29%
Adjusted Per Share Value based on latest NOSH - 72,403
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 194.13 130.18 67.41 240.36 188.57 126.74 62.80 111.76%
EPS 34.66 23.58 12.76 44.67 34.59 22.70 10.66 119.00%
DPS 16.65 16.63 0.00 28.82 11.48 11.44 0.00 -
NAPS 3.5167 3.5216 3.5395 3.3625 3.2515 3.2024 3.2071 6.31%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 4.90 4.80 5.15 4.98 4.86 4.32 3.88 -
P/RPS 2.47 3.61 7.45 1.99 2.46 3.25 5.88 -43.82%
P/EPS 13.85 19.91 39.34 10.71 13.44 18.14 34.64 -45.63%
EY 7.22 5.02 2.54 9.34 7.44 5.51 2.89 83.80%
DY 3.47 3.54 0.00 6.02 2.47 2.78 0.00 -
P/NAPS 1.36 1.33 1.42 1.42 1.43 1.29 1.15 11.79%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 23/08/04 19/05/04 18/02/04 18/11/03 18/08/03 21/05/03 -
Price 4.88 4.84 4.70 4.90 4.80 4.46 3.98 -
P/RPS 2.46 3.64 6.80 1.96 2.43 3.35 6.03 -44.90%
P/EPS 13.79 20.07 35.91 10.54 13.27 18.72 35.54 -46.70%
EY 7.25 4.98 2.79 9.49 7.54 5.34 2.81 87.78%
DY 3.48 3.51 0.00 6.12 2.50 2.69 0.00 -
P/NAPS 1.36 1.34 1.29 1.40 1.41 1.33 1.18 9.89%

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