[UAC] YoY Annual (Unaudited) Result on 31-Dec-2001 [#4]

Stock
[UAC] UAC BHD
Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
YoY- -18.98%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 189,760 178,811 197,640 179,496 213,824 -2.93%
PBT 48,934 44,628 44,389 42,468 55,437 -3.06%
Tax -13,532 -11,395 -12,708 -10,612 -16,117 -4.27%
NP 35,402 33,233 31,681 31,856 39,320 -2.58%
-
NP to SH 35,402 33,233 31,681 31,856 39,320 -2.58%
-
Tax Rate 27.65% 25.53% 28.63% 24.99% 29.07% -
Total Cost 154,358 145,578 165,959 147,640 174,504 -3.01%
-
Net Worth 271,425 250,140 226,658 197,825 179,077 10.94%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 25,537 21,440 20,162 16,531 20,938 5.08%
Div Payout % 72.14% 64.52% 63.64% 51.89% 53.25% -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 271,425 250,140 226,658 197,825 179,077 10.94%
NOSH 72,963 71,468 69,527 55,104 55,100 7.26%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 18.66% 18.59% 16.03% 17.75% 18.39% -
ROE 13.04% 13.29% 13.98% 16.10% 21.96% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 260.07 250.19 284.26 325.74 388.06 -9.51%
EPS 48.52 46.50 45.57 57.81 71.36 -9.18%
DPS 35.00 30.00 29.00 30.00 38.00 -2.03%
NAPS 3.72 3.50 3.26 3.59 3.25 3.43%
Adjusted Per Share Value based on latest NOSH - 55,104
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 255.08 240.36 265.68 241.29 287.43 -2.93%
EPS 47.59 44.67 42.59 42.82 52.86 -2.58%
DPS 34.33 28.82 27.10 22.22 28.15 5.08%
NAPS 3.6486 3.3625 3.0468 2.6593 2.4072 10.94%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 5.30 4.98 4.06 3.88 3.20 -
P/RPS 2.04 1.99 1.43 1.19 0.82 25.57%
P/EPS 10.92 10.71 8.91 6.71 4.48 24.93%
EY 9.15 9.34 11.22 14.90 22.30 -19.95%
DY 6.60 6.02 7.14 7.73 11.88 -13.65%
P/NAPS 1.42 1.42 1.25 1.08 0.98 9.70%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 17/02/05 18/02/04 19/02/03 22/02/02 20/02/01 -
Price 5.00 4.90 3.94 4.44 3.20 -
P/RPS 1.92 1.96 1.39 1.36 0.82 23.68%
P/EPS 10.31 10.54 8.65 7.68 4.48 23.14%
EY 9.70 9.49 11.57 13.02 22.30 -18.77%
DY 7.00 6.12 7.36 6.76 11.88 -12.37%
P/NAPS 1.34 1.40 1.21 1.24 0.98 8.13%

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