[UAC] YoY Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[UAC] UAC BHD
Announcement Date
15-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 72.09%
YoY- -23.97%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 144,418 140,278 151,746 130,437 175,929 -4.81%
PBT 34,987 34,861 34,359 32,246 46,617 -6.91%
Tax -9,205 -9,129 -9,700 -7,752 -14,400 -10.57%
NP 25,782 25,732 24,659 24,494 32,217 -5.41%
-
NP to SH 25,782 25,732 24,659 24,494 32,217 -5.41%
-
Tax Rate 26.31% 26.19% 28.23% 24.04% 30.89% -
Total Cost 118,636 114,546 127,087 105,943 143,712 -4.67%
-
Net Worth 261,609 241,882 207,293 198,331 180,177 9.76%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 12,388 8,537 8,291 6,611 - -
Div Payout % 48.05% 33.18% 33.63% 26.99% - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 261,609 241,882 207,293 198,331 180,177 9.76%
NOSH 72,871 71,141 69,097 55,092 55,100 7.23%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 17.85% 18.34% 16.25% 18.78% 18.31% -
ROE 9.86% 10.64% 11.90% 12.35% 17.88% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 198.18 197.18 219.61 236.76 319.29 -11.23%
EPS 35.38 36.17 35.69 44.46 58.47 -11.79%
DPS 17.00 12.00 12.00 12.00 0.00 -
NAPS 3.59 3.40 3.00 3.60 3.27 2.35%
Adjusted Per Share Value based on latest NOSH - 55,107
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 194.13 188.57 203.98 175.34 236.49 -4.81%
EPS 34.66 34.59 33.15 32.93 43.31 -5.41%
DPS 16.65 11.48 11.15 8.89 0.00 -
NAPS 3.5167 3.2515 2.7865 2.6661 2.422 9.76%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 4.90 4.86 3.96 3.30 3.70 -
P/RPS 2.47 2.46 1.80 1.39 1.16 20.78%
P/EPS 13.85 13.44 11.10 7.42 6.33 21.60%
EY 7.22 7.44 9.01 13.47 15.80 -17.77%
DY 3.47 2.47 3.03 3.64 0.00 -
P/NAPS 1.36 1.43 1.32 0.92 1.13 4.73%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/04 18/11/03 20/11/02 15/11/01 15/11/00 -
Price 4.88 4.80 3.98 3.50 3.54 -
P/RPS 2.46 2.43 1.81 1.48 1.11 21.99%
P/EPS 13.79 13.27 11.15 7.87 6.05 22.85%
EY 7.25 7.54 8.97 12.70 16.52 -18.59%
DY 3.48 2.50 3.02 3.43 0.00 -
P/NAPS 1.36 1.41 1.33 0.97 1.08 5.92%

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