[UAC] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[UAC] UAC BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -14.17%
YoY- 23.64%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 186,860 197,640 202,328 198,168 195,648 179,496 173,916 4.90%
PBT 42,956 44,389 45,812 48,460 55,552 42,468 42,994 -0.05%
Tax -11,240 -12,708 -12,933 -13,264 -14,544 -10,612 -10,336 5.75%
NP 31,716 31,681 32,878 35,196 41,008 31,856 32,658 -1.93%
-
NP to SH 31,716 31,681 32,878 35,196 41,008 31,856 32,658 -1.93%
-
Tax Rate 26.17% 28.63% 28.23% 27.37% 26.18% 24.99% 24.04% -
Total Cost 155,144 165,959 169,449 162,972 154,640 147,640 141,257 6.45%
-
Net Worth 238,577 226,658 207,293 209,385 208,235 197,825 198,331 13.12%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 20,162 11,055 16,530 - 16,531 8,814 -
Div Payout % - 63.64% 33.63% 46.97% - 51.89% 26.99% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 238,577 226,658 207,293 209,385 208,235 197,825 198,331 13.12%
NOSH 70,794 69,527 69,097 68,876 55,088 55,104 55,092 18.21%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 16.97% 16.03% 16.25% 17.76% 20.96% 17.75% 18.78% -
ROE 13.29% 13.98% 15.86% 16.81% 19.69% 16.10% 16.47% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 263.95 284.26 292.81 287.71 355.15 325.74 315.68 -11.25%
EPS 44.80 45.57 47.59 51.10 74.44 57.81 59.28 -17.04%
DPS 0.00 29.00 16.00 24.00 0.00 30.00 16.00 -
NAPS 3.37 3.26 3.00 3.04 3.78 3.59 3.60 -4.30%
Adjusted Per Share Value based on latest NOSH - 68,847
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 251.18 265.68 271.98 266.39 263.00 241.29 233.78 4.90%
EPS 42.63 42.59 44.20 47.31 55.12 42.82 43.90 -1.93%
DPS 0.00 27.10 14.86 22.22 0.00 22.22 11.85 -
NAPS 3.2071 3.0468 2.7865 2.8146 2.7992 2.6593 2.6661 13.12%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 3.88 4.06 3.96 4.12 3.72 3.88 3.30 -
P/RPS 1.47 1.43 1.35 1.43 1.05 1.19 1.05 25.17%
P/EPS 8.66 8.91 8.32 8.06 5.00 6.71 5.57 34.24%
EY 11.55 11.22 12.02 12.40 20.01 14.90 17.96 -25.51%
DY 0.00 7.14 4.04 5.83 0.00 7.73 4.85 -
P/NAPS 1.15 1.25 1.32 1.36 0.98 1.08 0.92 16.05%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 19/02/03 20/11/02 22/08/02 15/05/02 22/02/02 15/11/01 -
Price 3.98 3.94 3.98 4.32 3.88 4.44 3.50 -
P/RPS 1.51 1.39 1.36 1.50 1.09 1.36 1.11 22.79%
P/EPS 8.88 8.65 8.36 8.45 5.21 7.68 5.90 31.36%
EY 11.26 11.57 11.96 11.83 19.19 13.02 16.94 -23.85%
DY 0.00 7.36 4.02 5.56 0.00 6.76 4.57 -
P/NAPS 1.18 1.21 1.33 1.42 1.03 1.24 0.97 13.97%

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