[UAC] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[UAC] UAC BHD
Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -2.46%
YoY- -18.98%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 202,328 198,168 195,648 179,496 173,916 166,410 161,156 16.36%
PBT 45,812 48,460 55,552 42,468 42,994 39,294 35,480 18.55%
Tax -12,933 -13,264 -14,544 -10,612 -10,336 -10,828 -9,120 26.19%
NP 32,878 35,196 41,008 31,856 32,658 28,466 26,360 15.85%
-
NP to SH 32,878 35,196 41,008 31,856 32,658 28,466 26,360 15.85%
-
Tax Rate 28.23% 27.37% 26.18% 24.99% 24.04% 27.56% 25.70% -
Total Cost 169,449 162,972 154,640 147,640 141,257 137,944 134,796 16.46%
-
Net Worth 207,293 209,385 208,235 197,825 198,331 188,450 185,688 7.60%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 11,055 16,530 - 16,531 8,814 13,224 - -
Div Payout % 33.63% 46.97% - 51.89% 26.99% 46.46% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 207,293 209,385 208,235 197,825 198,331 188,450 185,688 7.60%
NOSH 69,097 68,876 55,088 55,104 55,092 55,102 55,100 16.27%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 16.25% 17.76% 20.96% 17.75% 18.78% 17.11% 16.36% -
ROE 15.86% 16.81% 19.69% 16.10% 16.47% 15.11% 14.20% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 292.81 287.71 355.15 325.74 315.68 302.00 292.48 0.07%
EPS 47.59 51.10 74.44 57.81 59.28 51.66 47.84 -0.34%
DPS 16.00 24.00 0.00 30.00 16.00 24.00 0.00 -
NAPS 3.00 3.04 3.78 3.59 3.60 3.42 3.37 -7.45%
Adjusted Per Share Value based on latest NOSH - 55,104
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 271.98 266.39 263.00 241.29 233.78 223.69 216.63 16.36%
EPS 44.20 47.31 55.12 42.82 43.90 38.27 35.43 15.87%
DPS 14.86 22.22 0.00 22.22 11.85 17.78 0.00 -
NAPS 2.7865 2.8146 2.7992 2.6593 2.6661 2.5332 2.4961 7.60%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.96 4.12 3.72 3.88 3.30 3.22 3.28 -
P/RPS 1.35 1.43 1.05 1.19 1.05 1.07 1.12 13.24%
P/EPS 8.32 8.06 5.00 6.71 5.57 6.23 6.86 13.71%
EY 12.02 12.40 20.01 14.90 17.96 16.04 14.59 -12.10%
DY 4.04 5.83 0.00 7.73 4.85 7.45 0.00 -
P/NAPS 1.32 1.36 0.98 1.08 0.92 0.94 0.97 22.77%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 20/11/02 22/08/02 15/05/02 22/02/02 15/11/01 22/08/01 23/05/01 -
Price 3.98 4.32 3.88 4.44 3.50 3.72 3.10 -
P/RPS 1.36 1.50 1.09 1.36 1.11 1.23 1.06 18.05%
P/EPS 8.36 8.45 5.21 7.68 5.90 7.20 6.48 18.49%
EY 11.96 11.83 19.19 13.02 16.94 13.89 15.43 -15.60%
DY 4.02 5.56 0.00 6.76 4.57 6.45 0.00 -
P/NAPS 1.33 1.42 1.03 1.24 0.97 1.09 0.92 27.82%

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