[UAC] QoQ 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- -4.81%
YoY- -31.85%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
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 47,572 46,715 45,894 52,662 50,172 48,912 49,059 -2.03%
PBT 12,186 10,739 10,030 10,129 10,342 13,888 10,224 12.45%
Tax -3,226 -2,810 -3,008 -3,136 -2,996 -3,636 -2,862 8.33%
NP 8,960 7,929 7,022 6,993 7,346 10,252 7,362 14.03%
-
NP to SH 8,960 7,929 7,022 6,993 7,346 10,252 7,362 14.03%
-
Tax Rate 26.47% 26.17% 29.99% 30.96% 28.97% 26.18% 27.99% -
Total Cost 38,612 38,786 38,872 45,669 42,826 38,660 41,697 -5.00%
-
Net Worth 238,554 238,577 212,307 208,727 209,295 208,235 197,826 13.33%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 8,519 - 12,030 - 8,261 - 9,918 -9.66%
Div Payout % 95.09% - 171.33% - 112.46% - 134.73% -
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 238,554 238,577 212,307 208,727 209,295 208,235 197,826 13.33%
NOSH 70,998 70,794 70,769 69,575 68,847 55,088 55,104 18.46%
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 18.83% 16.97% 15.30% 13.28% 14.64% 20.96% 15.01% -
ROE 3.76% 3.32% 3.31% 3.35% 3.51% 4.92% 3.72% -
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 67.00 65.99 64.85 75.69 72.87 88.79 89.03 -17.30%
EPS 12.62 11.20 9.92 10.05 10.67 18.61 13.36 -3.73%
DPS 12.00 0.00 17.00 0.00 12.00 0.00 18.00 -23.74%
NAPS 3.36 3.37 3.00 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 63.95 62.80 61.69 70.79 67.44 65.75 65.95 -2.03%
EPS 12.04 10.66 9.44 9.40 9.87 13.78 9.90 13.97%
DPS 11.45 0.00 16.17 0.00 11.11 0.00 13.33 -9.66%
NAPS 3.2067 3.2071 2.8539 2.8058 2.8134 2.7992 2.6593 13.32%
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 6.45 5.88 6.26 5.23 5.65 4.19 4.36 29.92%
P/EPS 34.23 34.64 40.92 39.40 38.61 19.99 29.04 11.61%
EY 2.92 2.89 2.44 2.54 2.59 5.00 3.44 -10.37%
DY 2.78 0.00 4.19 0.00 2.91 0.00 4.64 -28.99%
P/NAPS 1.29 1.15 1.35 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 6.66 6.03 6.08 5.26 5.93 4.37 4.99 21.28%
P/EPS 35.34 35.54 39.71 39.60 40.49 20.85 33.23 4.20%
EY 2.83 2.81 2.52 2.53 2.47 4.80 3.01 -4.03%
DY 2.69 0.00 4.31 0.00 2.78 0.00 4.05 -23.93%
P/NAPS 1.33 1.18 1.31 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