[UAC] YoY TTM Result on 30-Sep-2001 [#3]

Stock
[UAC] UAC BHD
Announcement Date
15-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 72.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 182,951 186,172 200,805 130,437 0 -
PBT 44,754 44,891 44,581 32,246 0 -
Tax -11,471 -12,137 -12,560 -7,752 0 -
NP 33,283 32,754 32,021 24,494 0 -
-
NP to SH 33,283 32,754 32,021 24,494 0 -
-
Tax Rate 25.63% 27.04% 28.17% 24.04% - -
Total Cost 149,668 153,418 168,784 105,943 0 -
-
Net Worth 262,385 243,648 208,727 165,322 165,205 12.25%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 25,439 20,550 18,180 6,612 - -
Div Payout % 76.43% 62.74% 56.78% 27.00% - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 262,385 243,648 208,727 165,322 165,205 12.25%
NOSH 73,087 71,661 69,575 55,107 55,068 7.32%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 18.19% 17.59% 15.95% 18.78% 0.00% -
ROE 12.68% 13.44% 15.34% 14.82% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 250.32 259.79 288.61 236.70 0.00 -
EPS 45.54 45.71 46.02 44.45 0.00 -
DPS 35.00 29.00 26.13 12.00 0.00 -
NAPS 3.59 3.40 3.00 3.00 3.00 4.58%
Adjusted Per Share Value based on latest NOSH - 55,107
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 245.93 250.26 269.93 175.34 0.00 -
EPS 44.74 44.03 43.04 32.93 0.00 -
DPS 34.20 27.62 24.44 8.89 0.00 -
NAPS 3.5271 3.2752 2.8058 2.2223 2.2208 12.25%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 4.90 4.86 3.96 3.30 3.70 -
P/RPS 1.96 1.87 1.37 1.39 0.00 -
P/EPS 10.76 10.63 8.60 7.42 0.00 -
EY 9.29 9.40 11.62 13.47 0.00 -
DY 7.14 5.97 6.60 3.64 0.00 -
P/NAPS 1.36 1.43 1.32 1.10 1.23 2.54%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/04 18/11/03 20/11/02 15/11/01 15/11/00 -
Price 4.88 4.80 3.98 3.50 3.54 -
P/RPS 1.95 1.85 1.38 1.48 0.00 -
P/EPS 10.72 10.50 8.65 7.87 0.00 -
EY 9.33 9.52 11.56 12.70 0.00 -
DY 7.17 6.04 6.57 3.43 0.00 -
P/NAPS 1.36 1.41 1.33 1.17 1.18 3.61%

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