[UTUSAN] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -20.78%
YoY- 117.57%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 332,806 332,024 335,922 332,529 324,528 75,009 330,620 0.44%
PBT 3,924 10,220 14,640 12,874 11,850 1,652 -43,750 -
Tax -1,556 -3,440 -5,085 -7,202 -4,690 -588 43,750 -
NP 2,368 6,780 9,555 5,672 7,160 1,064 0 -
-
NP to SH 2,368 6,780 9,555 5,672 7,160 1,064 -45,451 -
-
Tax Rate 39.65% 33.66% 34.73% 55.94% 39.58% 35.59% - -
Total Cost 330,438 325,244 326,367 326,857 317,368 73,945 330,620 -0.03%
-
Net Worth 119,947 121,513 118,364 117,565 113,663 110,255 106,005 8.61%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 1,934 - - - - -
Div Payout % - - 20.24% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 119,947 121,513 118,364 117,565 113,663 110,255 106,005 8.61%
NOSH 77,385 77,397 77,362 77,345 77,321 77,101 77,376 0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.71% 2.04% 2.84% 1.71% 2.21% 1.42% 0.00% -
ROE 1.97% 5.58% 8.07% 4.82% 6.30% 0.97% -42.88% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 430.06 428.99 434.22 429.93 419.71 97.29 427.29 0.43%
EPS 3.06 8.76 12.61 7.33 9.26 1.38 -58.74 -
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.57 1.53 1.52 1.47 1.43 1.37 8.60%
Adjusted Per Share Value based on latest NOSH - 77,471
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 300.55 299.84 303.36 300.30 293.07 67.74 298.57 0.44%
EPS 2.14 6.12 8.63 5.12 6.47 0.96 -41.05 -
DPS 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
NAPS 1.0832 1.0973 1.0689 1.0617 1.0265 0.9957 0.9573 8.61%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.26 1.05 1.20 1.23 1.55 1.68 1.70 -
P/RPS 0.53 0.24 0.28 0.29 0.37 1.73 0.40 20.69%
P/EPS 73.86 11.99 9.72 16.77 16.74 121.74 -2.89 -
EY 1.35 8.34 10.29 5.96 5.97 0.82 -34.55 -
DY 0.00 0.00 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.67 0.78 0.81 1.05 1.17 1.24 11.53%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 12/08/03 08/05/03 26/02/03 26/11/02 22/08/02 08/05/02 19/02/02 -
Price 2.09 1.11 1.09 1.21 1.44 1.72 1.77 -
P/RPS 0.49 0.26 0.25 0.28 0.34 1.77 0.41 12.65%
P/EPS 68.30 12.67 8.83 16.50 15.55 124.64 -3.01 -
EY 1.46 7.89 11.33 6.06 6.43 0.80 -33.19 -
DY 0.00 0.00 2.29 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.71 0.71 0.80 0.98 1.20 1.29 3.08%

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