[UTUSAN] QoQ 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- 686.5%
YoY- 124.95%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 91,028 83,396 83,006 86,525 87,133 87,255 75,009 13.76%
PBT 3,904 -593 2,555 4,984 3,731 4,273 1,652 77.32%
Tax -608 81 -860 317 -3,057 -1,757 -588 2.25%
NP 3,296 -512 1,695 5,301 674 2,516 1,064 112.35%
-
NP to SH 3,296 -512 1,695 5,301 674 2,516 1,064 112.35%
-
Tax Rate 15.57% - 33.66% -6.36% 81.94% 41.12% 35.59% -
Total Cost 87,732 83,908 81,311 81,224 86,459 84,739 73,945 12.06%
-
Net Worth 154,745 120,242 121,513 77,373 117,756 113,800 110,255 25.33%
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 % - - - 36.49% - - - -
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 154,745 120,242 121,513 77,373 117,756 113,800 110,255 25.33%
NOSH 87,427 77,575 77,397 77,373 77,471 77,415 77,101 8.73%
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 3.62% -0.61% 2.04% 6.13% 0.77% 2.88% 1.42% -
ROE 2.13% -0.43% 1.39% 6.85% 0.57% 2.21% 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 104.12 107.50 107.25 111.83 112.47 112.71 97.29 4.62%
EPS 3.77 -0.66 2.19 7.00 0.87 3.25 1.38 95.30%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.77 1.55 1.57 1.00 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 82.20 75.31 74.96 78.14 78.69 78.80 67.74 13.75%
EPS 2.98 -0.46 1.53 4.79 0.61 2.27 0.96 112.64%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 1.3975 1.0859 1.0973 0.6987 1.0634 1.0277 0.9957 25.33%
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 1.85 2.10 0.98 1.07 1.09 1.38 1.73 4.56%
P/EPS 51.19 -342.42 47.95 17.52 141.38 47.69 121.74 -43.84%
EY 1.95 -0.29 2.09 5.71 0.71 2.10 0.82 78.06%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 1.09 1.46 0.67 1.20 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 1.78 1.94 1.03 0.97 1.08 1.28 1.77 0.37%
P/EPS 49.07 -316.67 50.68 15.91 139.08 44.31 124.64 -46.25%
EY 2.04 -0.32 1.97 6.29 0.72 2.26 0.80 86.54%
DY 0.00 0.00 0.00 2.29 0.00 0.00 0.00 -
P/NAPS 1.05 1.35 0.71 1.09 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