[UAC] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[UAC] UAC BHD
Announcement Date
18-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 6.5%
YoY- -4.03%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 200,600 178,811 187,037 188,574 186,860 197,640 202,328 -0.56%
PBT 51,320 44,628 46,481 45,850 42,956 44,389 45,812 7.85%
Tax -13,340 -11,395 -12,172 -12,072 -11,240 -12,708 -12,933 2.08%
NP 37,980 33,233 34,309 33,778 31,716 31,681 32,878 10.08%
-
NP to SH 37,980 33,233 34,309 33,778 31,716 31,681 32,878 10.08%
-
Tax Rate 25.99% 25.53% 26.19% 26.33% 26.17% 28.63% 28.23% -
Total Cost 162,620 145,578 152,728 154,796 155,144 165,959 169,449 -2.70%
-
Net Worth 263,306 250,140 241,882 238,232 238,577 226,658 207,293 17.27%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 21,440 11,382 17,016 - 20,162 11,055 -
Div Payout % - 64.52% 33.18% 50.38% - 63.64% 33.63% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 263,306 250,140 241,882 238,232 238,577 226,658 207,293 17.27%
NOSH 72,536 71,468 71,141 70,902 70,794 69,527 69,097 3.28%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 18.93% 18.59% 18.34% 17.91% 16.97% 16.03% 16.25% -
ROE 14.42% 13.29% 14.18% 14.18% 13.29% 13.98% 15.86% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 276.55 250.19 262.91 265.96 263.95 284.26 292.81 -3.73%
EPS 52.36 46.50 48.23 47.64 44.80 45.57 47.59 6.56%
DPS 0.00 30.00 16.00 24.00 0.00 29.00 16.00 -
NAPS 3.63 3.50 3.40 3.36 3.37 3.26 3.00 13.53%
Adjusted Per Share Value based on latest NOSH - 70,998
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 269.65 240.36 251.42 253.49 251.18 265.68 271.98 -0.57%
EPS 51.05 44.67 46.12 45.41 42.63 42.59 44.20 10.07%
DPS 0.00 28.82 15.30 22.87 0.00 27.10 14.86 -
NAPS 3.5395 3.3625 3.2515 3.2024 3.2071 3.0468 2.7865 17.27%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 5.15 4.98 4.86 4.32 3.88 4.06 3.96 -
P/RPS 1.86 1.99 1.85 1.62 1.47 1.43 1.35 23.79%
P/EPS 9.84 10.71 10.08 9.07 8.66 8.91 8.32 11.82%
EY 10.17 9.34 9.92 11.03 11.55 11.22 12.02 -10.53%
DY 0.00 6.02 3.29 5.56 0.00 7.14 4.04 -
P/NAPS 1.42 1.42 1.43 1.29 1.15 1.25 1.32 4.98%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 18/02/04 18/11/03 18/08/03 21/05/03 19/02/03 20/11/02 -
Price 4.70 4.90 4.80 4.46 3.98 3.94 3.98 -
P/RPS 1.70 1.96 1.83 1.68 1.51 1.39 1.36 16.02%
P/EPS 8.98 10.54 9.95 9.36 8.88 8.65 8.36 4.88%
EY 11.14 9.49 10.05 10.68 11.26 11.57 11.96 -4.62%
DY 0.00 6.12 3.33 5.38 0.00 7.36 4.02 -
P/NAPS 1.29 1.40 1.41 1.33 1.18 1.21 1.33 -2.01%

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