[UAC] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[UAC] UAC BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -74.97%
YoY- -22.66%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 178,811 140,278 94,287 46,715 197,640 151,746 99,084 48.06%
PBT 44,628 34,861 22,925 10,739 44,389 34,359 24,230 50.09%
Tax -11,395 -9,129 -6,036 -2,810 -12,708 -9,700 -6,632 43.31%
NP 33,233 25,732 16,889 7,929 31,681 24,659 17,598 52.60%
-
NP to SH 33,233 25,732 16,889 7,929 31,681 24,659 17,598 52.60%
-
Tax Rate 25.53% 26.19% 26.33% 26.17% 28.63% 28.23% 27.37% -
Total Cost 145,578 114,546 77,398 38,786 165,959 127,087 81,486 47.07%
-
Net Worth 250,140 241,882 238,232 238,577 226,658 207,293 209,385 12.55%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 21,440 8,537 8,508 - 20,162 8,291 8,265 88.46%
Div Payout % 64.52% 33.18% 50.38% - 63.64% 33.63% 46.97% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 250,140 241,882 238,232 238,577 226,658 207,293 209,385 12.55%
NOSH 71,468 71,141 70,902 70,794 69,527 69,097 68,876 2.48%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 18.59% 18.34% 17.91% 16.97% 16.03% 16.25% 17.76% -
ROE 13.29% 10.64% 7.09% 3.32% 13.98% 11.90% 8.40% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 250.19 197.18 132.98 65.99 284.26 219.61 143.86 44.47%
EPS 46.50 36.17 23.82 11.20 45.57 35.69 25.55 48.90%
DPS 30.00 12.00 12.00 0.00 29.00 12.00 12.00 83.89%
NAPS 3.50 3.40 3.36 3.37 3.26 3.00 3.04 9.82%
Adjusted Per Share Value based on latest NOSH - 70,794
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 240.36 188.57 126.74 62.80 265.68 203.98 133.19 48.06%
EPS 44.67 34.59 22.70 10.66 42.59 33.15 23.66 52.58%
DPS 28.82 11.48 11.44 0.00 27.10 11.15 11.11 88.46%
NAPS 3.3625 3.2515 3.2024 3.2071 3.0468 2.7865 2.8146 12.55%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.98 4.86 4.32 3.88 4.06 3.96 4.12 -
P/RPS 1.99 2.46 3.25 5.88 1.43 1.80 2.86 -21.42%
P/EPS 10.71 13.44 18.14 34.64 8.91 11.10 16.13 -23.83%
EY 9.34 7.44 5.51 2.89 11.22 9.01 6.20 31.31%
DY 6.02 2.47 2.78 0.00 7.14 3.03 2.91 62.14%
P/NAPS 1.42 1.43 1.29 1.15 1.25 1.32 1.36 2.91%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 18/11/03 18/08/03 21/05/03 19/02/03 20/11/02 22/08/02 -
Price 4.90 4.80 4.46 3.98 3.94 3.98 4.32 -
P/RPS 1.96 2.43 3.35 6.03 1.39 1.81 3.00 -24.64%
P/EPS 10.54 13.27 18.72 35.54 8.65 11.15 16.91 -26.96%
EY 9.49 7.54 5.34 2.81 11.57 8.97 5.91 37.00%
DY 6.12 2.50 2.69 0.00 7.36 3.02 2.78 68.98%
P/NAPS 1.40 1.41 1.33 1.18 1.21 1.33 1.42 -0.93%

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