[UAC] QoQ 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- -15.18%
YoY- 6.82%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 47,573 46,695 50,150 38,533 45,991 47,572 46,715 1.21%
PBT 11,157 11,000 12,830 9,767 11,936 12,186 10,739 2.57%
Tax -2,920 -2,950 -3,335 -2,266 -3,093 -3,226 -2,810 2.58%
NP 8,237 8,050 9,495 7,501 8,843 8,960 7,929 2.56%
-
NP to SH 8,237 8,050 9,495 7,501 8,843 8,960 7,929 2.56%
-
Tax Rate 26.17% 26.82% 25.99% 23.20% 25.91% 26.47% 26.17% -
Total Cost 39,336 38,645 40,655 31,032 37,148 38,612 38,786 0.94%
-
Net Worth 262,385 262,737 263,306 253,412 243,648 238,554 238,577 6.52%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 12,407 - 13,032 - 8,519 - -
Div Payout % - 154.13% - 173.75% - 95.09% - -
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 262,385 262,737 263,306 253,412 243,648 238,554 238,577 6.52%
NOSH 73,087 72,982 72,536 72,403 71,661 70,998 70,794 2.14%
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 17.31% 17.24% 18.93% 19.47% 19.23% 18.83% 16.97% -
ROE 3.14% 3.06% 3.61% 2.96% 3.63% 3.76% 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 65.09 63.98 69.14 53.22 64.18 67.00 65.99 -0.90%
EPS 11.27 11.03 13.09 10.36 12.34 12.62 11.20 0.41%
DPS 0.00 17.00 0.00 18.00 0.00 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 63.95 62.77 67.41 51.80 61.82 63.95 62.80 1.21%
EPS 11.07 10.82 12.76 10.08 11.89 12.04 10.66 2.54%
DPS 0.00 16.68 0.00 17.52 0.00 11.45 0.00 -
NAPS 3.5271 3.5318 3.5395 3.4065 3.2752 3.2067 3.2071 6.52%
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 7.53 7.50 7.45 9.36 7.57 6.45 5.88 17.87%
P/EPS 43.48 43.52 39.34 48.07 39.38 34.23 34.64 16.31%
EY 2.30 2.30 2.54 2.08 2.54 2.92 2.89 -14.08%
DY 0.00 3.54 0.00 3.61 0.00 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 7.50 7.56 6.80 9.21 7.48 6.66 6.03 15.60%
P/EPS 43.30 43.88 35.91 47.30 38.90 35.34 35.54 14.03%
EY 2.31 2.28 2.79 2.11 2.57 2.83 2.81 -12.21%
DY 0.00 3.51 0.00 3.67 0.00 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