[UTUSAN] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 278.29%
YoY- 5.29%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 279,806 274,965 269,203 257,431 249,397 244,295 258,967 1.29%
PBT 11,115 14,770 16,762 5,864 9,656 -20,432 198 95.61%
Tax -1,050 -1,322 -4,786 -1,385 -5,402 20,432 -198 32.03%
NP 10,065 13,448 11,976 4,479 4,254 0 0 -
-
NP to SH 10,141 13,629 11,976 4,479 4,254 -24,205 -2,197 -
-
Tax Rate 9.45% 8.95% 28.55% 23.62% 55.94% - 100.00% -
Total Cost 269,741 261,517 257,227 252,952 245,143 244,295 258,967 0.68%
-
Net Worth 235,057 218,413 206,520 154,840 117,565 126,906 151,623 7.57%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 235,057 218,413 206,520 154,840 117,565 126,906 151,623 7.57%
NOSH 109,278 109,206 109,270 87,480 77,345 77,381 77,359 5.92%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.60% 4.89% 4.45% 1.74% 1.71% 0.00% 0.00% -
ROE 4.31% 6.24% 5.80% 2.89% 3.62% -19.07% -1.45% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 256.05 251.78 246.36 294.27 322.45 315.70 334.76 -4.36%
EPS 9.28 12.48 10.96 5.12 5.50 -31.28 -2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.151 2.00 1.89 1.77 1.52 1.64 1.96 1.56%
Adjusted Per Share Value based on latest NOSH - 87,427
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 252.68 248.31 243.11 232.48 225.22 220.61 233.86 1.29%
EPS 9.16 12.31 10.82 4.04 3.84 -21.86 -1.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1227 1.9724 1.865 1.3983 1.0617 1.146 1.3693 7.57%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.97 1.06 1.38 1.93 1.23 1.57 2.80 -
P/RPS 0.38 0.42 0.56 0.66 0.38 0.50 0.84 -12.37%
P/EPS 10.45 8.49 12.59 37.70 22.36 -5.02 -98.59 -
EY 9.57 11.77 7.94 2.65 4.47 -19.92 -1.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.73 1.09 0.81 0.96 1.43 -17.51%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 30/11/05 30/11/04 13/11/03 26/11/02 08/11/01 12/01/01 -
Price 1.58 1.04 1.41 1.85 1.21 1.59 2.08 -
P/RPS 0.62 0.41 0.57 0.63 0.38 0.50 0.62 0.00%
P/EPS 17.03 8.33 12.86 36.13 22.00 -5.08 -73.24 -
EY 5.87 12.00 7.77 2.77 4.55 -19.67 -1.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.52 0.75 1.05 0.80 0.97 1.06 -6.02%

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