[UTUSAN] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -38.21%
YoY- 205.84%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 364,633 269,203 180,898 93,994 347,518 257,431 166,403 68.30%
PBT 19,576 16,762 13,954 6,939 13,054 5,864 1,962 360.24%
Tax -7,080 -4,786 -4,009 -1,755 -4,664 -1,385 -778 332.97%
NP 12,496 11,976 9,945 5,184 8,390 4,479 1,184 377.72%
-
NP to SH 12,496 11,976 9,945 5,184 8,390 4,479 1,184 377.72%
-
Tax Rate 36.17% 28.55% 28.73% 25.29% 35.73% 23.62% 39.65% -
Total Cost 352,137 257,227 170,953 88,810 339,128 252,952 165,219 65.23%
-
Net Worth 206,446 206,520 204,139 200,811 156,452 154,840 119,947 43.38%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - 1,748 - - -
Div Payout % - - - - 20.84% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 206,446 206,520 204,139 200,811 156,452 154,840 119,947 43.38%
NOSH 109,230 109,270 109,165 109,136 87,403 87,480 77,385 25.70%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.43% 4.45% 5.50% 5.52% 2.41% 1.74% 0.71% -
ROE 6.05% 5.80% 4.87% 2.58% 5.36% 2.89% 0.99% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 333.82 246.36 165.71 86.12 397.60 294.27 215.03 33.89%
EPS 11.44 10.96 9.11 4.75 9.03 5.12 1.53 280.05%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.89 1.89 1.87 1.84 1.79 1.77 1.55 14.06%
Adjusted Per Share Value based on latest NOSH - 109,136
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 329.29 243.11 163.36 84.88 313.83 232.48 150.27 68.30%
EPS 11.28 10.82 8.98 4.68 7.58 4.04 1.07 377.36%
DPS 0.00 0.00 0.00 0.00 1.58 0.00 0.00 -
NAPS 1.8643 1.865 1.8435 1.8135 1.4129 1.3983 1.0832 43.38%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.40 1.38 1.40 1.70 1.70 1.93 2.26 -
P/RPS 0.42 0.56 0.84 1.97 0.43 0.66 1.05 -45.56%
P/EPS 12.24 12.59 15.37 35.79 17.71 37.70 147.71 -80.84%
EY 8.17 7.94 6.51 2.79 5.65 2.65 0.68 420.63%
DY 0.00 0.00 0.00 0.00 1.18 0.00 0.00 -
P/NAPS 0.74 0.73 0.75 0.92 0.95 1.09 1.46 -36.29%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 30/11/04 25/08/04 17/05/04 25/02/04 13/11/03 12/08/03 -
Price 1.34 1.41 1.30 1.41 1.93 1.85 2.09 -
P/RPS 0.40 0.57 0.78 1.64 0.49 0.63 0.97 -44.44%
P/EPS 11.71 12.86 14.27 29.68 20.11 36.13 136.60 -80.41%
EY 8.54 7.77 7.01 3.37 4.97 2.77 0.73 411.50%
DY 0.00 0.00 0.00 0.00 1.04 0.00 0.00 -
P/NAPS 0.71 0.75 0.70 0.77 1.08 1.05 1.35 -34.71%

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