[UAC] QoQ Cumulative 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- 28.48%
YoY- -0.55%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 140,278 94,287 46,715 197,640 151,746 99,084 48,912 101.73%
PBT 34,861 22,925 10,739 44,389 34,359 24,230 13,888 84.59%
Tax -9,129 -6,036 -2,810 -12,708 -9,700 -6,632 -3,636 84.62%
NP 25,732 16,889 7,929 31,681 24,659 17,598 10,252 84.58%
-
NP to SH 25,732 16,889 7,929 31,681 24,659 17,598 10,252 84.58%
-
Tax Rate 26.19% 26.33% 26.17% 28.63% 28.23% 27.37% 26.18% -
Total Cost 114,546 77,398 38,786 165,959 127,087 81,486 38,660 106.15%
-
Net Worth 241,882 238,232 238,577 226,658 207,293 209,385 208,235 10.49%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 8,537 8,508 - 20,162 8,291 8,265 - -
Div Payout % 33.18% 50.38% - 63.64% 33.63% 46.97% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 241,882 238,232 238,577 226,658 207,293 209,385 208,235 10.49%
NOSH 71,141 70,902 70,794 69,527 69,097 68,876 55,088 18.56%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 18.34% 17.91% 16.97% 16.03% 16.25% 17.76% 20.96% -
ROE 10.64% 7.09% 3.32% 13.98% 11.90% 8.40% 4.92% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 197.18 132.98 65.99 284.26 219.61 143.86 88.79 70.13%
EPS 36.17 23.82 11.20 45.57 35.69 25.55 18.61 55.67%
DPS 12.00 12.00 0.00 29.00 12.00 12.00 0.00 -
NAPS 3.40 3.36 3.37 3.26 3.00 3.04 3.78 -6.81%
Adjusted Per Share Value based on latest NOSH - 70,769
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 188.57 126.74 62.80 265.68 203.98 133.19 65.75 101.73%
EPS 34.59 22.70 10.66 42.59 33.15 23.66 13.78 84.59%
DPS 11.48 11.44 0.00 27.10 11.15 11.11 0.00 -
NAPS 3.2515 3.2024 3.2071 3.0468 2.7865 2.8146 2.7992 10.49%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
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 2.46 3.25 5.88 1.43 1.80 2.86 4.19 -29.86%
P/EPS 13.44 18.14 34.64 8.91 11.10 16.13 19.99 -23.23%
EY 7.44 5.51 2.89 11.22 9.01 6.20 5.00 30.30%
DY 2.47 2.78 0.00 7.14 3.03 2.91 0.00 -
P/NAPS 1.43 1.29 1.15 1.25 1.32 1.36 0.98 28.61%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
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 2.43 3.35 6.03 1.39 1.81 3.00 4.37 -32.35%
P/EPS 13.27 18.72 35.54 8.65 11.15 16.91 20.85 -25.98%
EY 7.54 5.34 2.81 11.57 8.97 5.91 4.80 35.09%
DY 2.50 2.69 0.00 7.36 3.02 2.78 0.00 -
P/NAPS 1.41 1.33 1.18 1.21 1.33 1.42 1.03 23.26%

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