[UTUSAN] YoY 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- 743.75%
YoY- 389.02%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 98,773 95,126 88,305 91,028 87,133 89,236 96,854 0.32%
PBT 11,645 6,012 2,807 3,904 3,731 589 2,852 26.41%
Tax -1,123 -587 -776 -608 -3,057 -589 -1,295 -2.34%
NP 10,522 5,425 2,031 3,296 674 0 1,557 37.47%
-
NP to SH 10,522 5,456 2,031 3,296 674 -1,150 1,557 37.47%
-
Tax Rate 9.64% 9.76% 27.65% 15.57% 81.94% 100.00% 45.41% -
Total Cost 88,251 89,701 86,274 87,732 86,459 89,236 95,297 -1.27%
-
Net Worth 235,024 218,240 206,375 154,745 117,756 126,577 151,826 7.55%
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 235,024 218,240 206,375 154,745 117,756 126,577 151,826 7.55%
NOSH 109,262 109,120 109,193 87,427 77,471 77,181 77,462 5.89%
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 10.65% 5.70% 2.30% 3.62% 0.77% 0.00% 1.61% -
ROE 4.48% 2.50% 0.98% 2.13% 0.57% -0.91% 1.03% -
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 90.40 87.18 80.87 104.12 112.47 115.62 125.03 -5.25%
EPS 9.63 5.00 1.86 3.77 0.87 -1.49 2.01 29.82%
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 89.20 85.90 79.75 82.20 78.69 80.59 87.47 0.32%
EPS 9.50 4.93 1.83 2.98 0.61 -1.04 1.41 37.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1224 1.9708 1.8637 1.3975 1.0634 1.1431 1.3711 7.55%
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 1.07 1.22 1.71 1.85 1.09 1.36 2.24 -11.58%
P/EPS 10.07 21.20 74.19 51.19 141.38 -105.37 139.30 -35.44%
EY 9.93 4.72 1.35 1.95 0.71 -0.95 0.72 54.82%
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 1.75 1.19 1.74 1.78 1.08 1.38 1.66 0.88%
P/EPS 16.41 20.80 75.81 49.07 139.08 -106.71 103.48 -26.41%
EY 6.09 4.81 1.32 2.04 0.72 -0.94 0.97 35.80%
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