[UAC] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock

[UAC] UAC BHD

Announcement Date

19-Feb-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

31-Dec-2002 [#4]

Profit Trend

QoQ- -3.64%

YoY- -0.55%

Quarter Report

UAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Annualized Quarter Result
Revenue	187,037	188,574	186,860	197,640	202,328	198,168	195,648	-2.95%
YoY %	-0.82%	0.92%	-5.45%	-2.32%	2.10%	1.29%	-	-
Horiz. %	95.60%	96.38%	95.51%	101.02%	103.41%	101.29%	100.00%	-
PBT	46,481	45,850	42,956	44,389	45,812	48,460	55,552	-11.19%
YoY %	1.38%	6.74%	-3.23%	-3.11%	-5.46%	-12.77%	-	-
Horiz. %	83.67%	82.54%	77.33%	79.91%	82.47%	87.23%	100.00%	-
Tax	-12,172	-12,072	-11,240	-12,708	-12,933	-13,264	-14,544	-11.18%
YoY %	-0.83%	-7.40%	11.55%	1.74%	2.50%	8.80%	-	-
Horiz. %	83.69%	83.00%	77.28%	87.38%	88.92%	91.20%	100.00%	-
NP	34,309	33,778	31,716	31,681	32,878	35,196	41,008	-11.20%
YoY %	1.57%	6.50%	0.11%	-3.64%	-6.59%	-14.17%	-	-
Horiz. %	83.66%	82.37%	77.34%	77.26%	80.17%	85.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,309	33,778	31,716	31,681	32,878	35,196	41,008	-11.20%
YoY %	1.57%	6.50%	0.11%	-3.64%	-6.59%	-14.17%	-	-
Horiz. %	83.66%	82.37%	77.34%	77.26%	80.17%	85.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.19%	26.33%	26.17%	28.63%	28.23%	27.37%	26.18%	-
YoY %	-0.53%	0.61%	-8.59%	1.42%	3.14%	4.55%	-	-
Horiz. %	100.04%	100.57%	99.96%	109.36%	107.83%	104.55%	100.00%	-
Total Cost	152,728	154,796	155,144	165,959	169,449	162,972	154,640	-0.82%
YoY %	-1.34%	-0.22%	-6.52%	-2.06%	3.97%	5.39%	-	-
Horiz. %	98.76%	100.10%	100.33%	107.32%	109.58%	105.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	241,882	238,232	238,577	226,658	207,293	209,385	208,235	10.49%
YoY %	1.53%	-0.14%	5.26%	9.34%	-1.00%	0.55%	-	-
Horiz. %	116.16%	114.41%	114.57%	108.85%	99.55%	100.55%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Dividend
Div	11,382	17,016	-	20,162	11,055	16,530	-	-
YoY %	-33.11%	0.00%	-	82.38%	-33.12%	0.00%	-	-
Horiz. %	68.86%	102.94%	-	121.97%	66.88%	100.00%	-	-
Div Payout %	33.18%	50.38%	-	63.64%	33.63%	46.97%	-	-
YoY %	-34.14%	0.00%	-	89.24%	-28.40%	0.00%	-	-
Horiz. %	70.64%	107.26%	-	135.49%	71.60%	100.00%	-	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Equity
Net Worth	241,882	238,232	238,577	226,658	207,293	209,385	208,235	10.49%
YoY %	1.53%	-0.14%	5.26%	9.34%	-1.00%	0.55%	-	-
Horiz. %	116.16%	114.41%	114.57%	108.85%	99.55%	100.55%	100.00%	-
NOSH	71,141	70,902	70,794	69,527	69,097	68,876	55,088	18.56%
YoY %	0.34%	0.15%	1.82%	0.62%	0.32%	25.03%	-	-
Horiz. %	129.14%	128.71%	128.51%	126.21%	125.43%	125.03%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Ratio Analysis
NP Margin	18.34%	17.91%	16.97%	16.03%	16.25%	17.76%	20.96%	-
YoY %	2.40%	5.54%	5.86%	-1.35%	-8.50%	-15.27%	-	-
Horiz. %	87.50%	85.45%	80.96%	76.48%	77.53%	84.73%	100.00%	-
ROE	14.18%	14.18%	13.29%	13.98%	15.86%	16.81%	19.69%	-
YoY %	0.00%	6.70%	-4.94%	-11.85%	-5.65%	-14.63%	-	-
Horiz. %	72.02%	72.02%	67.50%	71.00%	80.55%	85.37%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Per Share
RPS	262.91	265.96	263.95	284.26	292.81	287.71	355.15	-18.15%
YoY %	-1.15%	0.76%	-7.14%	-2.92%	1.77%	-18.99%	-	-
Horiz. %	74.03%	74.89%	74.32%	80.04%	82.45%	81.01%	100.00%	-
EPS	48.23	47.64	44.80	45.57	47.59	51.10	74.44	-25.10%
YoY %	1.24%	6.34%	-1.69%	-4.24%	-6.87%	-31.35%	-	-
Horiz. %	64.79%	64.00%	60.18%	61.22%	63.93%	68.65%	100.00%	-
DPS	16.00	24.00	0.00	29.00	16.00	24.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	81.25%	-33.33%	0.00%	-	-
Horiz. %	66.67%	100.00%	0.00%	120.83%	66.67%	100.00%	-	-
NAPS	3.40	3.36	3.37	3.26	3.00	3.04	3.78	-6.81%
YoY %	1.19%	-0.30%	3.37%	8.67%	-1.32%	-19.58%	-	-
Horiz. %	89.95%	88.89%	89.15%	86.24%	79.37%	80.42%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 70,769
RPS	251.42	253.49	251.18	265.68	271.98	266.39	263.00	-2.95%
YoY %	-0.82%	0.92%	-5.46%	-2.32%	2.10%	1.29%	-	-
Horiz. %	95.60%	96.38%	95.51%	101.02%	103.41%	101.29%	100.00%	-
EPS	46.12	45.41	42.63	42.59	44.20	47.31	55.12	-11.19%
YoY %	1.56%	6.52%	0.09%	-3.64%	-6.57%	-14.17%	-	-
Horiz. %	83.67%	82.38%	77.34%	77.27%	80.19%	85.83%	100.00%	-
DPS	15.30	22.87	0.00	27.10	14.86	22.22	0.00	-
YoY %	-33.10%	0.00%	0.00%	82.37%	-33.12%	0.00%	-	-
Horiz. %	68.86%	102.93%	0.00%	121.96%	66.88%	100.00%	-	-
NAPS	3.2515	3.2024	3.2071	3.0468	2.7865	2.8146	2.7992	10.49%
YoY %	1.53%	-0.15%	5.26%	9.34%	-1.00%	0.55%	-	-
Horiz. %	116.16%	114.40%	114.57%	108.85%	99.55%	100.55%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	-
Price	4.86	4.32	3.88	4.06	3.96	4.12	3.72	-
P/RPS	1.85	1.62	1.47	1.43	1.35	1.43	1.05	45.82%
YoY %	14.20%	10.20%	2.80%	5.93%	-5.59%	36.19%	-	-
Horiz. %	176.19%	154.29%	140.00%	136.19%	128.57%	136.19%	100.00%	-
P/EPS	10.08	9.07	8.66	8.91	8.32	8.06	5.00	59.51%
YoY %	11.14%	4.73%	-2.81%	7.09%	3.23%	61.20%	-	-
Horiz. %	201.60%	181.40%	173.20%	178.20%	166.40%	161.20%	100.00%	-
EY	9.92	11.03	11.55	11.22	12.02	12.40	20.01	-37.33%
YoY %	-10.06%	-4.50%	2.94%	-6.66%	-3.06%	-38.03%	-	-
Horiz. %	49.58%	55.12%	57.72%	56.07%	60.07%	61.97%	100.00%	-
DY	3.29	5.56	0.00	7.14	4.04	5.83	0.00	-
YoY %	-40.83%	0.00%	0.00%	76.73%	-30.70%	0.00%	-	-
Horiz. %	56.43%	95.37%	0.00%	122.47%	69.30%	100.00%	-	-
P/NAPS	1.43	1.29	1.15	1.25	1.32	1.36	0.98	28.61%
YoY %	10.85%	12.17%	-8.00%	-5.30%	-2.94%	38.78%	-	-
Horiz. %	145.92%	131.63%	117.35%	127.55%	134.69%	138.78%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	18/11/03	18/08/03	21/05/03	19/02/03	20/11/02	22/08/02	15/05/02	-
Price	4.80	4.46	3.98	3.94	3.98	4.32	3.88	-
P/RPS	1.83	1.68	1.51	1.39	1.36	1.50	1.09	41.21%
YoY %	8.93%	11.26%	8.63%	2.21%	-9.33%	37.61%	-	-
Horiz. %	167.89%	154.13%	138.53%	127.52%	124.77%	137.61%	100.00%	-
P/EPS	9.95	9.36	8.88	8.65	8.36	8.45	5.21	53.86%
YoY %	6.30%	5.41%	2.66%	3.47%	-1.07%	62.19%	-	-
Horiz. %	190.98%	179.65%	170.44%	166.03%	160.46%	162.19%	100.00%	-
EY	10.05	10.68	11.26	11.57	11.96	11.83	19.19	-35.00%
YoY %	-5.90%	-5.15%	-2.68%	-3.26%	1.10%	-38.35%	-	-
Horiz. %	52.37%	55.65%	58.68%	60.29%	62.32%	61.65%	100.00%	-
DY	3.33	5.38	0.00	7.36	4.02	5.56	0.00	-
YoY %	-38.10%	0.00%	0.00%	83.08%	-27.70%	0.00%	-	-
Horiz. %	59.89%	96.76%	0.00%	132.37%	72.30%	100.00%	-	-
P/NAPS	1.41	1.33	1.18	1.21	1.33	1.42	1.03	23.26%
YoY %	6.02%	12.71%	-2.48%	-9.02%	-6.34%	37.86%	-	-
Horiz. %	136.89%	129.13%	114.56%	117.48%	129.13%	137.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos