[UAC] YoY TTM Result on 30-Jun-2001 [#2]

Stock
[UAC] UAC BHD
Announcement Date
22-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 115.98%
YoY- 140.87%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 181,369 192,843 195,375 83,205 37,186 48.56%
PBT 45,533 43,084 47,051 19,647 8,098 53.94%
Tax -11,644 -12,180 -11,762 -5,414 -2,189 51.82%
NP 33,889 30,904 35,289 14,233 5,909 54.70%
-
NP to SH 33,889 30,904 35,289 14,233 5,909 54.70%
-
Tax Rate 25.57% 28.27% 25.00% 27.56% 27.03% -
Total Cost 147,480 161,939 160,086 68,972 31,277 47.32%
-
Net Worth 262,737 238,554 209,295 165,313 165,332 12.26%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 25,439 20,550 18,180 6,612 - -
Div Payout % 75.07% 66.50% 51.52% 46.46% - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 262,737 238,554 209,295 165,313 165,332 12.26%
NOSH 72,982 70,998 68,847 55,104 55,110 7.26%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 18.69% 16.03% 18.06% 17.11% 15.89% -
ROE 12.90% 12.95% 16.86% 8.61% 3.57% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 248.51 271.62 283.78 150.99 67.48 38.49%
EPS 46.43 43.53 51.26 25.83 10.72 44.22%
DPS 35.00 28.95 26.41 12.00 0.00 -
NAPS 3.60 3.36 3.04 3.00 3.00 4.66%
Adjusted Per Share Value based on latest NOSH - 55,104
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 243.80 259.23 262.63 111.85 49.99 48.56%
EPS 45.55 41.54 47.44 19.13 7.94 54.71%
DPS 34.20 27.62 24.44 8.89 0.00 -
NAPS 3.5318 3.2067 2.8134 2.2222 2.2225 12.26%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.80 4.32 4.12 3.22 3.90 -
P/RPS 1.93 1.59 1.45 2.13 5.78 -23.96%
P/EPS 10.34 9.92 8.04 12.47 36.37 -26.96%
EY 9.67 10.08 12.44 8.02 2.75 36.90%
DY 7.29 6.70 6.41 3.73 0.00 -
P/NAPS 1.33 1.29 1.36 1.07 1.30 0.57%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/04 18/08/03 22/08/02 22/08/01 16/08/00 -
Price 4.84 4.46 4.32 3.72 3.88 -
P/RPS 1.95 1.64 1.52 2.46 5.75 -23.67%
P/EPS 10.42 10.25 8.43 14.40 36.19 -26.73%
EY 9.59 9.76 11.87 6.94 2.76 36.50%
DY 7.23 6.49 6.11 3.23 0.00 -
P/NAPS 1.34 1.33 1.42 1.24 1.29 0.95%

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