[UAC] QoQ Annualized Quarter Result on 30-Sep-2000 [#3]

Announcement Date
15-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -2.07%
YoY- 16.83%
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 166,410 161,156 213,824 150,796 139,876 141,277 153,142 -0.08%
PBT 39,294 35,480 55,437 39,957 39,659 42,585 51,384 0.27%
Tax -10,828 -9,120 -16,117 -12,342 -11,462 -12,624 -15,204 0.34%
NP 28,466 26,360 39,320 27,614 28,197 29,961 36,180 0.24%
-
NP to SH 28,466 26,360 39,320 27,614 28,197 29,961 36,180 0.24%
-
Tax Rate 27.56% 25.70% 29.07% 30.89% 28.90% 29.64% 29.59% -
Total Cost 137,944 134,796 174,504 123,181 111,679 111,316 116,962 -0.16%
-
Net Worth 188,450 185,688 179,077 180,177 176,334 174,125 169,714 -0.10%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 13,224 - 20,938 - - - - -100.00%
Div Payout % 46.46% - 53.25% - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 188,450 185,688 179,077 180,177 176,334 174,125 169,714 -0.10%
NOSH 55,102 55,100 55,100 55,100 55,104 55,102 55,102 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 17.11% 16.36% 18.39% 18.31% 20.16% 21.21% 23.63% -
ROE 15.11% 14.20% 21.96% 15.33% 15.99% 17.21% 21.32% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 302.00 292.48 388.06 273.68 253.84 256.39 277.92 -0.08%
EPS 51.66 47.84 71.36 50.12 51.17 54.37 65.66 0.24%
DPS 24.00 0.00 38.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.42 3.37 3.25 3.27 3.20 3.16 3.08 -0.10%
Adjusted Per Share Value based on latest NOSH - 55,068
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 223.69 216.63 287.43 202.71 188.03 189.91 205.86 -0.08%
EPS 38.27 35.43 52.86 37.12 37.90 40.28 48.63 0.24%
DPS 17.78 0.00 28.15 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.5332 2.4961 2.4072 2.422 2.3704 2.3407 2.2814 -0.10%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 3.22 3.28 3.20 3.70 3.90 4.02 0.00 -
P/RPS 1.07 1.12 0.82 1.35 1.54 1.57 0.00 -100.00%
P/EPS 6.23 6.86 4.48 7.38 7.62 7.39 0.00 -100.00%
EY 16.04 14.59 22.30 13.55 13.12 13.53 0.00 -100.00%
DY 7.45 0.00 11.88 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.94 0.97 0.98 1.13 1.22 1.27 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 22/08/01 23/05/01 20/02/01 15/11/00 16/08/00 22/05/00 23/02/00 -
Price 3.72 3.10 3.20 3.54 3.88 4.22 4.12 -
P/RPS 1.23 1.06 0.82 1.29 1.53 1.65 1.48 0.18%
P/EPS 7.20 6.48 4.48 7.06 7.58 7.76 6.27 -0.14%
EY 13.89 15.43 22.30 14.16 13.19 12.88 15.94 0.13%
DY 6.45 0.00 11.88 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.09 0.92 0.98 1.08 1.21 1.34 1.34 0.20%

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