[UAC] YoY Cumulative Quarter Result on 30-Sep-2000 [#3]

Stock
[UAC] UAC BHD
Announcement Date
15-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 14.26%
YoY- 445.22%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 140,278 151,746 130,437 175,929 -7.27%
PBT 34,861 34,359 32,246 46,617 -9.23%
Tax -9,129 -9,700 -7,752 -14,400 -14.09%
NP 25,732 24,659 24,494 32,217 -7.21%
-
NP to SH 25,732 24,659 24,494 32,217 -7.21%
-
Tax Rate 26.19% 28.23% 24.04% 30.89% -
Total Cost 114,546 127,087 105,943 143,712 -7.28%
-
Net Worth 241,882 207,293 198,331 180,177 10.31%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 8,537 8,291 6,611 - -
Div Payout % 33.18% 33.63% 26.99% - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 241,882 207,293 198,331 180,177 10.31%
NOSH 71,141 69,097 55,092 55,100 8.89%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 18.34% 16.25% 18.78% 18.31% -
ROE 10.64% 11.90% 12.35% 17.88% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 197.18 219.61 236.76 319.29 -14.84%
EPS 36.17 35.69 44.46 58.47 -14.79%
DPS 12.00 12.00 12.00 0.00 -
NAPS 3.40 3.00 3.60 3.27 1.30%
Adjusted Per Share Value based on latest NOSH - 55,068
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 188.57 203.98 175.34 236.49 -7.27%
EPS 34.59 33.15 32.93 43.31 -7.22%
DPS 11.48 11.15 8.89 0.00 -
NAPS 3.2515 2.7865 2.6661 2.422 10.31%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 4.86 3.96 3.30 3.70 -
P/RPS 2.46 1.80 1.39 1.16 28.47%
P/EPS 13.44 11.10 7.42 6.33 28.52%
EY 7.44 9.01 13.47 15.80 -22.20%
DY 2.47 3.03 3.64 0.00 -
P/NAPS 1.43 1.32 0.92 1.13 8.16%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 18/11/03 20/11/02 15/11/01 15/11/00 -
Price 4.80 3.98 3.50 3.54 -
P/RPS 2.43 1.81 1.48 1.11 29.84%
P/EPS 13.27 11.15 7.87 6.05 29.92%
EY 7.54 8.97 12.70 16.52 -23.00%
DY 2.50 3.02 3.43 0.00 -
P/NAPS 1.41 1.33 0.97 1.08 9.29%

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