[UAC] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[UAC] UAC BHD
Announcement Date
18-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 13.0%
YoY- 21.97%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 50,150 38,533 45,991 47,572 46,715 45,894 52,662 -3.20%
PBT 12,830 9,767 11,936 12,186 10,739 10,030 10,129 17.05%
Tax -3,335 -2,266 -3,093 -3,226 -2,810 -3,008 -3,136 4.18%
NP 9,495 7,501 8,843 8,960 7,929 7,022 6,993 22.59%
-
NP to SH 9,495 7,501 8,843 8,960 7,929 7,022 6,993 22.59%
-
Tax Rate 25.99% 23.20% 25.91% 26.47% 26.17% 29.99% 30.96% -
Total Cost 40,655 31,032 37,148 38,612 38,786 38,872 45,669 -7.45%
-
Net Worth 263,306 253,412 243,648 238,554 238,577 212,307 208,727 16.73%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 13,032 - 8,519 - 12,030 - -
Div Payout % - 173.75% - 95.09% - 171.33% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 263,306 253,412 243,648 238,554 238,577 212,307 208,727 16.73%
NOSH 72,536 72,403 71,661 70,998 70,794 70,769 69,575 2.81%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 18.93% 19.47% 19.23% 18.83% 16.97% 15.30% 13.28% -
ROE 3.61% 2.96% 3.63% 3.76% 3.32% 3.31% 3.35% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 69.14 53.22 64.18 67.00 65.99 64.85 75.69 -5.85%
EPS 13.09 10.36 12.34 12.62 11.20 9.92 10.05 19.24%
DPS 0.00 18.00 0.00 12.00 0.00 17.00 0.00 -
NAPS 3.63 3.50 3.40 3.36 3.37 3.00 3.00 13.53%
Adjusted Per Share Value based on latest NOSH - 70,998
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 67.41 51.80 61.82 63.95 62.80 61.69 70.79 -3.20%
EPS 12.76 10.08 11.89 12.04 10.66 9.44 9.40 22.57%
DPS 0.00 17.52 0.00 11.45 0.00 16.17 0.00 -
NAPS 3.5395 3.4065 3.2752 3.2067 3.2071 2.8539 2.8058 16.73%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 5.15 4.98 4.86 4.32 3.88 4.06 3.96 -
P/RPS 7.45 9.36 7.57 6.45 5.88 6.26 5.23 26.57%
P/EPS 39.34 48.07 39.38 34.23 34.64 40.92 39.40 -0.10%
EY 2.54 2.08 2.54 2.92 2.89 2.44 2.54 0.00%
DY 0.00 3.61 0.00 2.78 0.00 4.19 0.00 -
P/NAPS 1.42 1.42 1.43 1.29 1.15 1.35 1.32 4.98%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 18/02/04 18/11/03 18/08/03 21/05/03 19/02/03 20/11/02 -
Price 4.70 4.90 4.80 4.46 3.98 3.94 3.98 -
P/RPS 6.80 9.21 7.48 6.66 6.03 6.08 5.26 18.65%
P/EPS 35.91 47.30 38.90 35.34 35.54 39.71 39.60 -6.30%
EY 2.79 2.11 2.57 2.83 2.81 2.52 2.53 6.73%
DY 0.00 3.67 0.00 2.69 0.00 4.31 0.00 -
P/NAPS 1.29 1.40 1.41 1.33 1.18 1.31 1.33 -2.01%

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