[UTUSAN] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 124.61%
YoY- 121.02%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 257,431 166,403 83,006 335,922 249,397 162,264 75,009 127.35%
PBT 5,864 1,962 2,555 14,640 9,656 5,925 1,652 132.51%
Tax -1,385 -778 -860 -5,085 -5,402 -2,345 -588 76.93%
NP 4,479 1,184 1,695 9,555 4,254 3,580 1,064 160.48%
-
NP to SH 4,479 1,184 1,695 9,555 4,254 3,580 1,064 160.48%
-
Tax Rate 23.62% 39.65% 33.66% 34.73% 55.94% 39.58% 35.59% -
Total Cost 252,952 165,219 81,311 326,367 245,143 158,684 73,945 126.86%
-
Net Worth 154,840 119,947 121,513 118,364 117,565 113,663 110,255 25.38%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 1,934 - - - -
Div Payout % - - - 20.24% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 154,840 119,947 121,513 118,364 117,565 113,663 110,255 25.38%
NOSH 87,480 77,385 77,397 77,362 77,345 77,321 77,101 8.77%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.74% 0.71% 2.04% 2.84% 1.71% 2.21% 1.42% -
ROE 2.89% 0.99% 1.39% 8.07% 3.62% 3.15% 0.97% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 294.27 215.03 107.25 434.22 322.45 209.86 97.29 109.00%
EPS 5.12 1.53 2.19 12.61 5.50 4.63 1.38 139.46%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.77 1.55 1.57 1.53 1.52 1.47 1.43 15.26%
Adjusted Per Share Value based on latest NOSH - 77,373
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 232.48 150.27 74.96 303.36 225.22 146.53 67.74 127.35%
EPS 4.04 1.07 1.53 8.63 3.84 3.23 0.96 160.43%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 1.3983 1.0832 1.0973 1.0689 1.0617 1.0265 0.9957 25.37%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.93 2.26 1.05 1.20 1.23 1.55 1.68 -
P/RPS 0.66 1.05 0.98 0.28 0.38 0.74 1.73 -47.36%
P/EPS 37.70 147.71 47.95 9.72 22.36 33.48 121.74 -54.19%
EY 2.65 0.68 2.09 10.29 4.47 2.99 0.82 118.42%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 1.09 1.46 0.67 0.78 0.81 1.05 1.17 -4.60%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 12/08/03 08/05/03 26/02/03 26/11/02 22/08/02 08/05/02 -
Price 1.85 2.09 1.11 1.09 1.21 1.44 1.72 -
P/RPS 0.63 0.97 1.03 0.25 0.38 0.69 1.77 -49.74%
P/EPS 36.13 136.60 50.68 8.83 22.00 31.10 124.64 -56.16%
EY 2.77 0.73 1.97 11.33 4.55 3.22 0.80 128.69%
DY 0.00 0.00 0.00 2.29 0.00 0.00 0.00 -
P/NAPS 1.05 1.35 0.71 0.71 0.80 0.98 1.20 -8.50%

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