[UAC] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[UAC] UAC BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 1.57%
YoY- 4.35%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 193,690 200,600 178,811 187,037 188,574 186,860 197,640 -1.33%
PBT 47,660 51,320 44,628 46,481 45,850 42,956 44,389 4.85%
Tax -12,570 -13,340 -11,395 -12,172 -12,072 -11,240 -12,708 -0.72%
NP 35,090 37,980 33,233 34,309 33,778 31,716 31,681 7.05%
-
NP to SH 35,090 37,980 33,233 34,309 33,778 31,716 31,681 7.05%
-
Tax Rate 26.37% 25.99% 25.53% 26.19% 26.33% 26.17% 28.63% -
Total Cost 158,600 162,620 145,578 152,728 154,796 155,144 165,959 -2.98%
-
Net Worth 261,974 263,306 250,140 241,882 238,232 238,577 226,658 10.14%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 24,742 - 21,440 11,382 17,016 - 20,162 14.63%
Div Payout % 70.51% - 64.52% 33.18% 50.38% - 63.64% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 261,974 263,306 250,140 241,882 238,232 238,577 226,658 10.14%
NOSH 72,770 72,536 71,468 71,141 70,902 70,794 69,527 3.08%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 18.12% 18.93% 18.59% 18.34% 17.91% 16.97% 16.03% -
ROE 13.39% 14.42% 13.29% 14.18% 14.18% 13.29% 13.98% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 266.17 276.55 250.19 262.91 265.96 263.95 284.26 -4.29%
EPS 48.22 52.36 46.50 48.23 47.64 44.80 45.57 3.84%
DPS 34.00 0.00 30.00 16.00 24.00 0.00 29.00 11.19%
NAPS 3.60 3.63 3.50 3.40 3.36 3.37 3.26 6.84%
Adjusted Per Share Value based on latest NOSH - 71,661
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 260.37 269.65 240.36 251.42 253.49 251.18 265.68 -1.33%
EPS 47.17 51.05 44.67 46.12 45.41 42.63 42.59 7.05%
DPS 33.26 0.00 28.82 15.30 22.87 0.00 27.10 14.64%
NAPS 3.5216 3.5395 3.3625 3.2515 3.2024 3.2071 3.0468 10.14%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 4.80 5.15 4.98 4.86 4.32 3.88 4.06 -
P/RPS 1.80 1.86 1.99 1.85 1.62 1.47 1.43 16.59%
P/EPS 9.95 9.84 10.71 10.08 9.07 8.66 8.91 7.64%
EY 10.05 10.17 9.34 9.92 11.03 11.55 11.22 -7.08%
DY 7.08 0.00 6.02 3.29 5.56 0.00 7.14 -0.56%
P/NAPS 1.33 1.42 1.42 1.43 1.29 1.15 1.25 4.22%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 19/05/04 18/02/04 18/11/03 18/08/03 21/05/03 19/02/03 -
Price 4.84 4.70 4.90 4.80 4.46 3.98 3.94 -
P/RPS 1.82 1.70 1.96 1.83 1.68 1.51 1.39 19.70%
P/EPS 10.04 8.98 10.54 9.95 9.36 8.88 8.65 10.45%
EY 9.96 11.14 9.49 10.05 10.68 11.26 11.57 -9.51%
DY 7.02 0.00 6.12 3.33 5.38 0.00 7.36 -3.10%
P/NAPS 1.34 1.29 1.40 1.41 1.33 1.18 1.21 7.04%

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