[UAC] YoY TTM 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- -9.26%
YoY- 30.73%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 186,109 182,951 186,172 200,805 130,437 0 -
PBT 45,177 44,754 44,891 44,581 32,246 0 -
Tax -12,747 -11,471 -12,137 -12,560 -7,752 0 -
NP 32,430 33,283 32,754 32,021 24,494 0 -
-
NP to SH 32,455 33,283 32,754 32,021 24,494 0 -
-
Tax Rate 28.22% 25.63% 27.04% 28.17% 24.04% - -
Total Cost 153,679 149,668 153,418 168,784 105,943 0 -
-
Net Worth 279,455 262,385 243,648 208,727 165,322 165,205 11.07%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 21,963 25,439 20,550 18,180 6,612 - -
Div Payout % 67.67% 76.43% 62.74% 56.78% 27.00% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 279,455 262,385 243,648 208,727 165,322 165,205 11.07%
NOSH 73,540 73,087 71,661 69,575 55,107 55,068 5.95%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 17.43% 18.19% 17.59% 15.95% 18.78% 0.00% -
ROE 11.61% 12.68% 13.44% 15.34% 14.82% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 253.07 250.32 259.79 288.61 236.70 0.00 -
EPS 44.13 45.54 45.71 46.02 44.45 0.00 -
DPS 30.00 35.00 29.00 26.13 12.00 0.00 -
NAPS 3.80 3.59 3.40 3.00 3.00 3.00 4.83%
Adjusted Per Share Value based on latest NOSH - 69,575
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 250.17 245.93 250.26 269.93 175.34 0.00 -
EPS 43.63 44.74 44.03 43.04 32.93 0.00 -
DPS 29.52 34.20 27.62 24.44 8.89 0.00 -
NAPS 3.7565 3.5271 3.2752 2.8058 2.2223 2.2208 11.07%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 4.82 4.90 4.86 3.96 3.30 3.70 -
P/RPS 1.90 1.96 1.87 1.37 1.39 0.00 -
P/EPS 10.92 10.76 10.63 8.60 7.42 0.00 -
EY 9.16 9.29 9.40 11.62 13.47 0.00 -
DY 6.22 7.14 5.97 6.60 3.64 0.00 -
P/NAPS 1.27 1.36 1.43 1.32 1.10 1.23 0.64%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/05 24/11/04 18/11/03 20/11/02 15/11/01 15/11/00 -
Price 4.80 4.88 4.80 3.98 3.50 3.54 -
P/RPS 1.90 1.95 1.85 1.38 1.48 0.00 -
P/EPS 10.88 10.72 10.50 8.65 7.87 0.00 -
EY 9.19 9.33 9.52 11.56 12.70 0.00 -
DY 6.25 7.17 6.04 6.57 3.43 0.00 -
P/NAPS 1.26 1.36 1.41 1.33 1.17 1.18 1.31%

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