[UTUSAN] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
12-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -30.15%
YoY- -66.93%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 93,994 347,518 257,431 166,403 83,006 335,922 249,397 -47.79%
PBT 6,939 13,054 5,864 1,962 2,555 14,640 9,656 -19.75%
Tax -1,755 -4,664 -1,385 -778 -860 -5,085 -5,402 -52.70%
NP 5,184 8,390 4,479 1,184 1,695 9,555 4,254 14.07%
-
NP to SH 5,184 8,390 4,479 1,184 1,695 9,555 4,254 14.07%
-
Tax Rate 25.29% 35.73% 23.62% 39.65% 33.66% 34.73% 55.94% -
Total Cost 88,810 339,128 252,952 165,219 81,311 326,367 245,143 -49.14%
-
Net Worth 200,811 156,452 154,840 119,947 121,513 118,364 117,565 42.84%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 1,748 - - - 1,934 - -
Div Payout % - 20.84% - - - 20.24% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 200,811 156,452 154,840 119,947 121,513 118,364 117,565 42.84%
NOSH 109,136 87,403 87,480 77,385 77,397 77,362 77,345 25.77%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.52% 2.41% 1.74% 0.71% 2.04% 2.84% 1.71% -
ROE 2.58% 5.36% 2.89% 0.99% 1.39% 8.07% 3.62% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 86.12 397.60 294.27 215.03 107.25 434.22 322.45 -58.49%
EPS 4.75 9.03 5.12 1.53 2.19 12.61 5.50 -9.30%
DPS 0.00 2.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.84 1.79 1.77 1.55 1.57 1.53 1.52 13.57%
Adjusted Per Share Value based on latest NOSH - 77,575
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 84.88 313.83 232.48 150.27 74.96 303.36 225.22 -47.79%
EPS 4.68 7.58 4.04 1.07 1.53 8.63 3.84 14.08%
DPS 0.00 1.58 0.00 0.00 0.00 1.75 0.00 -
NAPS 1.8135 1.4129 1.3983 1.0832 1.0973 1.0689 1.0617 42.84%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.70 1.70 1.93 2.26 1.05 1.20 1.23 -
P/RPS 1.97 0.43 0.66 1.05 0.98 0.28 0.38 199.24%
P/EPS 35.79 17.71 37.70 147.71 47.95 9.72 22.36 36.79%
EY 2.79 5.65 2.65 0.68 2.09 10.29 4.47 -26.94%
DY 0.00 1.18 0.00 0.00 0.00 2.08 0.00 -
P/NAPS 0.92 0.95 1.09 1.46 0.67 0.78 0.81 8.85%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 17/05/04 25/02/04 13/11/03 12/08/03 08/05/03 26/02/03 26/11/02 -
Price 1.41 1.93 1.85 2.09 1.11 1.09 1.21 -
P/RPS 1.64 0.49 0.63 0.97 1.03 0.25 0.38 164.84%
P/EPS 29.68 20.11 36.13 136.60 50.68 8.83 22.00 22.07%
EY 3.37 4.97 2.77 0.73 1.97 11.33 4.55 -18.12%
DY 0.00 1.04 0.00 0.00 0.00 2.29 0.00 -
P/NAPS 0.77 1.08 1.05 1.35 0.71 0.71 0.80 -2.51%

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