[UTUSAN] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
08-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 102.34%
YoY- 102.28%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 335,922 332,529 324,528 75,009 330,620 325,726 310,118 5.45%
PBT 14,640 12,874 11,850 1,652 -43,750 -27,242 -42,036 -
Tax -5,085 -7,202 -4,690 -588 43,750 27,242 42,036 -
NP 9,555 5,672 7,160 1,064 0 0 0 -
-
NP to SH 9,555 5,672 7,160 1,064 -45,451 -32,273 -46,104 -
-
Tax Rate 34.73% 55.94% 39.58% 35.59% - - - -
Total Cost 326,367 326,857 317,368 73,945 330,620 325,726 310,118 3.45%
-
Net Worth 118,364 117,565 113,663 110,255 106,005 126,906 128,453 -5.29%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,934 - - - - - - -
Div Payout % 20.24% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 118,364 117,565 113,663 110,255 106,005 126,906 128,453 -5.29%
NOSH 77,362 77,345 77,321 77,101 77,376 77,381 77,381 -0.01%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.84% 1.71% 2.21% 1.42% 0.00% 0.00% 0.00% -
ROE 8.07% 4.82% 6.30% 0.97% -42.88% -25.43% -35.89% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 434.22 429.93 419.71 97.29 427.29 420.93 400.76 5.47%
EPS 12.61 7.33 9.26 1.38 -58.74 -41.71 -59.58 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.52 1.47 1.43 1.37 1.64 1.66 -5.27%
Adjusted Per Share Value based on latest NOSH - 77,101
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 303.36 300.30 293.07 67.74 298.57 294.15 280.06 5.45%
EPS 8.63 5.12 6.47 0.96 -41.05 -29.14 -41.63 -
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0689 1.0617 1.0265 0.9957 0.9573 1.146 1.16 -5.29%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.20 1.23 1.55 1.68 1.70 1.57 1.72 -
P/RPS 0.28 0.29 0.37 1.73 0.40 0.37 0.43 -24.81%
P/EPS 9.72 16.77 16.74 121.74 -2.89 -3.76 -2.89 -
EY 10.29 5.96 5.97 0.82 -34.55 -26.56 -34.64 -
DY 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 1.05 1.17 1.24 0.96 1.04 -17.40%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 26/11/02 22/08/02 08/05/02 19/02/02 08/11/01 13/08/01 -
Price 1.09 1.21 1.44 1.72 1.77 1.59 1.92 -
P/RPS 0.25 0.28 0.34 1.77 0.41 0.38 0.48 -35.18%
P/EPS 8.83 16.50 15.55 124.64 -3.01 -3.81 -3.22 -
EY 11.33 6.06 6.43 0.80 -33.19 -26.23 -31.03 -
DY 2.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 0.98 1.20 1.29 0.97 1.16 -27.84%

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