[UAC] QoQ Cumulative 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- 52.36%
YoY- 4.35%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 96,845 50,150 178,811 140,278 94,287 46,715 197,640 -37.87%
PBT 23,830 12,830 44,628 34,861 22,925 10,739 44,389 -33.97%
Tax -6,285 -3,335 -11,395 -9,129 -6,036 -2,810 -12,708 -37.48%
NP 17,545 9,495 33,233 25,732 16,889 7,929 31,681 -32.58%
-
NP to SH 17,545 9,495 33,233 25,732 16,889 7,929 31,681 -32.58%
-
Tax Rate 26.37% 25.99% 25.53% 26.19% 26.33% 26.17% 28.63% -
Total Cost 79,300 40,655 145,578 114,546 77,398 38,786 165,959 -38.90%
-
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 12,371 - 21,440 8,537 8,508 - 20,162 -27.81%
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 6.70% 3.61% 13.29% 10.64% 7.09% 3.32% 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 133.08 69.14 250.19 197.18 132.98 65.99 284.26 -39.73%
EPS 24.11 13.09 46.50 36.17 23.82 11.20 45.57 -34.61%
DPS 17.00 0.00 30.00 12.00 12.00 0.00 29.00 -29.97%
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 130.18 67.41 240.36 188.57 126.74 62.80 265.68 -37.87%
EPS 23.58 12.76 44.67 34.59 22.70 10.66 42.59 -32.59%
DPS 16.63 0.00 28.82 11.48 11.44 0.00 27.10 -27.80%
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 3.61 7.45 1.99 2.46 3.25 5.88 1.43 85.50%
P/EPS 19.91 39.34 10.71 13.44 18.14 34.64 8.91 71.00%
EY 5.02 2.54 9.34 7.44 5.51 2.89 11.22 -41.53%
DY 3.54 0.00 6.02 2.47 2.78 0.00 7.14 -37.38%
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 3.64 6.80 1.96 2.43 3.35 6.03 1.39 90.09%
P/EPS 20.07 35.91 10.54 13.27 18.72 35.54 8.65 75.35%
EY 4.98 2.79 9.49 7.54 5.34 2.81 11.57 -43.02%
DY 3.51 0.00 6.12 2.50 2.69 0.00 7.36 -38.98%
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