[UTUSAN] QoQ TTM 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- 172.51%
YoY- 122.95%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 343,955 340,060 256,751 248,754 252,054 254,157 336,414 1.48%
PBT 10,850 10,677 15,543 14,640 -14,029 -17,171 -31,490 -
Tax -1,070 -3,519 -5,357 -5,085 852 2,170 13,973 -
NP 9,780 7,158 10,186 9,555 -13,177 -15,001 -17,517 -
-
NP to SH 9,780 7,158 10,186 9,555 -13,177 -15,001 -28,898 -
-
Tax Rate 9.86% 32.96% 34.47% 34.73% - - - -
Total Cost 334,175 332,902 246,565 239,199 265,231 269,158 353,931 -3.75%
-
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 1,934 1,934 1,934 - - - -
Div Payout % 19.78% 27.02% 18.99% 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 154,745 120,242 121,513 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 2.84% 2.10% 3.97% 3.84% -5.23% -5.90% -5.21% -
ROE 6.32% 5.95% 8.38% 12.35% -11.19% -13.18% -26.21% -
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 393.42 438.36 331.73 321.50 325.35 328.30 436.33 -6.66%
EPS 11.19 9.23 13.16 12.35 -17.01 -19.38 -37.48 -
DPS 2.21 2.50 2.50 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 310.61 307.10 231.86 224.64 227.62 229.52 303.80 1.48%
EPS 8.83 6.46 9.20 8.63 -11.90 -13.55 -26.10 -
DPS 1.75 1.75 1.75 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 0.49 0.52 0.32 0.37 0.38 0.47 0.39 16.41%
P/EPS 17.25 24.49 7.98 9.72 -7.23 -8.00 -4.48 -
EY 5.80 4.08 12.53 10.29 -13.83 -12.50 -22.31 -
DY 1.15 1.11 2.38 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 0.47 0.48 0.33 0.34 0.37 0.44 0.39 13.23%
P/EPS 16.54 22.65 8.43 8.83 -7.11 -7.43 -4.59 -
EY 6.05 4.41 11.86 11.33 -14.06 -13.46 -21.79 -
DY 1.20 1.20 2.25 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