[UAC] QoQ TTM Result on 31-Mar-2001 [#1]

Announcement Date
23-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ--%
YoY- 11.52%
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 179,496 130,437 83,205 40,289 0 0 37,186 184.79%
PBT 42,468 32,246 19,647 8,870 0 0 8,098 200.93%
Tax -10,612 -7,752 -5,414 -2,280 0 0 -2,189 185.61%
NP 31,856 24,494 14,233 6,590 0 0 5,909 206.51%
-
NP to SH 31,856 24,494 14,233 6,590 0 0 5,909 206.51%
-
Tax Rate 24.99% 24.04% 27.56% 25.70% - - 27.03% -
Total Cost 147,640 105,943 68,972 33,699 0 0 31,277 180.60%
-
Net Worth 165,314 165,322 165,313 185,688 179,090 165,205 165,332 -0.00%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 16,531 6,612 6,612 - - - - -
Div Payout % 51.89% 27.00% 46.46% - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 165,314 165,322 165,313 185,688 179,090 165,205 165,332 -0.00%
NOSH 55,104 55,107 55,104 55,100 55,104 55,068 55,110 -0.00%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 17.75% 18.78% 17.11% 16.36% 0.00% 0.00% 15.89% -
ROE 19.27% 14.82% 8.61% 3.55% 0.00% 0.00% 3.57% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 325.74 236.70 150.99 73.12 0.00 0.00 67.48 184.80%
EPS 57.81 44.45 25.83 11.96 0.00 0.00 10.72 206.57%
DPS 30.00 12.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.00 3.00 3.37 3.25 3.00 3.00 0.00%
Adjusted Per Share Value based on latest NOSH - 55,100
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 241.29 175.34 111.85 54.16 0.00 0.00 49.99 184.79%
EPS 42.82 32.93 19.13 8.86 0.00 0.00 7.94 206.58%
DPS 22.22 8.89 8.89 0.00 0.00 0.00 0.00 -
NAPS 2.2222 2.2223 2.2222 2.4961 2.4074 2.2208 2.2225 -0.00%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 3.88 3.30 3.22 3.28 3.20 3.70 3.90 -
P/RPS 1.19 1.39 2.13 4.49 0.00 0.00 5.78 -65.03%
P/EPS 6.71 7.42 12.47 27.42 0.00 0.00 36.37 -67.49%
EY 14.90 13.47 8.02 3.65 0.00 0.00 2.75 207.53%
DY 7.73 3.64 3.73 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.10 1.07 0.97 0.98 1.23 1.30 -0.51%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 22/02/02 15/11/01 22/08/01 23/05/01 20/02/01 15/11/00 16/08/00 -
Price 4.44 3.50 3.72 3.10 3.20 3.54 3.88 -
P/RPS 1.36 1.48 2.46 4.24 0.00 0.00 5.75 -61.65%
P/EPS 7.68 7.87 14.40 25.92 0.00 0.00 36.19 -64.32%
EY 13.02 12.70 6.94 3.86 0.00 0.00 2.76 180.48%
DY 6.76 3.43 3.23 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.17 1.24 0.92 0.98 1.18 1.29 9.56%

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