[UTUSAN] QoQ 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- 32.55%
YoY- 205.84%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 95,430 88,305 86,904 93,994 90,087 91,028 83,396 9.35%
PBT 2,815 2,807 7,014 6,939 7,189 3,904 -593 -
Tax -2,295 -776 -2,254 -1,755 -3,278 -608 81 -
NP 520 2,031 4,760 5,184 3,911 3,296 -512 -
-
NP to SH 520 2,031 4,760 5,184 3,911 3,296 -512 -
-
Tax Rate 81.53% 27.65% 32.14% 25.29% 45.60% 15.57% - -
Total Cost 94,910 86,274 82,144 88,810 86,176 87,732 83,908 8.52%
-
Net Worth 204,750 206,375 204,155 200,811 87,488 154,745 120,242 42.36%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - 1,749 - - -
Div Payout % - - - - 44.74% - - -
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 204,750 206,375 204,155 200,811 87,488 154,745 120,242 42.36%
NOSH 108,333 109,193 109,174 109,136 87,488 87,427 77,575 24.81%
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 0.54% 2.30% 5.48% 5.52% 4.34% 3.62% -0.61% -
ROE 0.25% 0.98% 2.33% 2.58% 4.47% 2.13% -0.43% -
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 88.09 80.87 79.60 86.12 102.97 104.12 107.50 -12.37%
EPS 0.48 1.86 4.36 4.75 4.21 3.77 -0.66 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.89 1.89 1.87 1.84 1.00 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 86.18 79.75 78.48 84.88 81.35 82.20 75.31 9.35%
EPS 0.47 1.83 4.30 4.68 3.53 2.98 -0.46 -
DPS 0.00 0.00 0.00 0.00 1.58 0.00 0.00 -
NAPS 1.849 1.8637 1.8437 1.8135 0.7901 1.3975 1.0859 42.36%
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 1.59 1.71 1.76 1.97 1.65 1.85 2.10 -16.85%
P/EPS 291.67 74.19 32.11 35.79 38.03 51.19 -342.42 -
EY 0.34 1.35 3.11 2.79 2.63 1.95 -0.29 -
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 1.70 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 1.52 1.74 1.63 1.64 1.87 1.78 1.94 -14.94%
P/EPS 279.17 75.81 29.82 29.68 43.17 49.07 -316.67 -
EY 0.36 1.32 3.35 3.37 2.32 2.04 -0.32 -
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 1.93 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