[UTUSAN] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
08-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -29.04%
YoY- 537.22%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 347,518 343,241 332,806 332,024 335,922 332,529 324,528 4.65%
PBT 13,054 7,818 3,924 10,220 14,640 12,874 11,850 6.64%
Tax -4,664 -1,846 -1,556 -3,440 -5,085 -7,202 -4,690 -0.36%
NP 8,390 5,972 2,368 6,780 9,555 5,672 7,160 11.11%
-
NP to SH 8,390 5,972 2,368 6,780 9,555 5,672 7,160 11.11%
-
Tax Rate 35.73% 23.61% 39.65% 33.66% 34.73% 55.94% 39.58% -
Total Cost 339,128 337,269 330,438 325,244 326,367 326,857 317,368 4.50%
-
Net Worth 156,452 154,840 119,947 121,513 118,364 117,565 113,663 23.66%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,748 - - - 1,934 - - -
Div Payout % 20.84% - - - 20.24% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 156,452 154,840 119,947 121,513 118,364 117,565 113,663 23.66%
NOSH 87,403 87,480 77,385 77,397 77,362 77,345 77,321 8.48%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.41% 1.74% 0.71% 2.04% 2.84% 1.71% 2.21% -
ROE 5.36% 3.86% 1.97% 5.58% 8.07% 4.82% 6.30% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 397.60 392.36 430.06 428.99 434.22 429.93 419.71 -3.53%
EPS 9.03 6.83 3.06 8.76 12.61 7.33 9.26 -1.65%
DPS 2.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.79 1.77 1.55 1.57 1.53 1.52 1.47 13.99%
Adjusted Per Share Value based on latest NOSH - 77,397
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 313.83 309.97 300.55 299.84 303.36 300.30 293.07 4.65%
EPS 7.58 5.39 2.14 6.12 8.63 5.12 6.47 11.10%
DPS 1.58 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 1.4129 1.3983 1.0832 1.0973 1.0689 1.0617 1.0265 23.66%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.70 1.93 2.26 1.05 1.20 1.23 1.55 -
P/RPS 0.43 0.49 0.53 0.24 0.28 0.29 0.37 10.50%
P/EPS 17.71 28.27 73.86 11.99 9.72 16.77 16.74 3.81%
EY 5.65 3.54 1.35 8.34 10.29 5.96 5.97 -3.59%
DY 1.18 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.95 1.09 1.46 0.67 0.78 0.81 1.05 -6.43%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 13/11/03 12/08/03 08/05/03 26/02/03 26/11/02 22/08/02 -
Price 1.93 1.85 2.09 1.11 1.09 1.21 1.44 -
P/RPS 0.49 0.47 0.49 0.26 0.25 0.28 0.34 27.50%
P/EPS 20.11 27.10 68.30 12.67 8.83 16.50 15.55 18.64%
EY 4.97 3.69 1.46 7.89 11.33 6.06 6.43 -15.73%
DY 1.04 0.00 0.00 0.00 2.29 0.00 0.00 -
P/NAPS 1.08 1.05 1.35 0.71 0.71 0.80 0.98 6.67%

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