[UAC] YoY Quarter Result on 31-Dec-2000 [#4]

Stock
[UAC] UAC BHD
Announcement Date
20-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 76.69%
YoY--%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 38,533 45,894 49,059 37,895 0.55%
PBT 9,767 10,030 10,224 8,820 3.45%
Tax -2,266 -3,008 -2,862 -1,717 9.68%
NP 7,501 7,022 7,362 7,103 1.83%
-
NP to SH 7,501 7,022 7,362 7,103 1.83%
-
Tax Rate 23.20% 29.99% 27.99% 19.47% -
Total Cost 31,032 38,872 41,697 30,792 0.25%
-
Net Worth 253,412 212,307 197,826 179,090 12.26%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 13,032 12,030 9,918 9,918 9.52%
Div Payout % 173.75% 171.33% 134.73% 139.64% -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 253,412 212,307 197,826 179,090 12.26%
NOSH 72,403 70,769 55,104 55,104 9.52%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 19.47% 15.30% 15.01% 18.74% -
ROE 2.96% 3.31% 3.72% 3.97% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 53.22 64.85 89.03 68.77 -8.18%
EPS 10.36 9.92 13.36 12.89 -7.02%
DPS 18.00 17.00 18.00 18.00 0.00%
NAPS 3.50 3.00 3.59 3.25 2.50%
Adjusted Per Share Value based on latest NOSH - 55,104
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 51.80 61.69 65.95 50.94 0.55%
EPS 10.08 9.44 9.90 9.55 1.81%
DPS 17.52 16.17 13.33 13.33 9.53%
NAPS 3.4065 2.8539 2.6593 2.4074 12.26%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 4.98 4.06 3.88 3.20 -
P/RPS 9.36 6.26 4.36 4.65 26.26%
P/EPS 48.07 40.92 29.04 24.83 24.63%
EY 2.08 2.44 3.44 4.03 -19.78%
DY 3.61 4.19 4.64 5.63 -13.76%
P/NAPS 1.42 1.35 1.08 0.98 13.15%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 18/02/04 19/02/03 22/02/02 20/02/01 -
Price 4.90 3.94 4.44 3.20 -
P/RPS 9.21 6.08 4.99 4.65 25.58%
P/EPS 47.30 39.71 33.23 24.83 23.96%
EY 2.11 2.52 3.01 4.03 -19.40%
DY 3.67 4.31 4.05 5.63 -13.29%
P/NAPS 1.40 1.31 1.24 0.98 12.62%

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