[UTUSAN] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
12-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -29.73%
YoY- 147.72%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 373,367 363,574 362,013 340,060 254,157 335,845 345,523 1.29%
PBT 18,771 14,379 25,046 10,677 -17,171 -12,111 8,624 13.83%
Tax -6,139 -3,712 -7,895 -3,519 2,170 17,831 3,376 -
NP 12,632 10,667 17,151 7,158 -15,001 5,720 12,000 0.85%
-
NP to SH 12,772 10,724 17,151 7,158 -15,001 -17,332 7,848 8.45%
-
Tax Rate 32.70% 25.82% 31.52% 32.96% - - -39.15% -
Total Cost 360,735 352,907 344,862 332,902 269,158 330,125 333,523 1.31%
-
Net Worth 225,284 215,061 204,155 120,242 113,800 128,432 150,331 6.97%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 1,749 1,934 - - 6,190 -
Div Payout % - - 10.20% 27.02% - - 78.88% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 225,284 215,061 204,155 120,242 113,800 128,432 150,331 6.97%
NOSH 108,990 109,168 109,174 77,575 77,415 77,369 77,490 5.84%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.38% 2.93% 4.74% 2.10% -5.90% 1.70% 3.47% -
ROE 5.67% 4.99% 8.40% 5.95% -13.18% -13.49% 5.22% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 342.57 333.04 331.59 438.36 328.30 434.08 445.89 -4.29%
EPS 11.72 9.82 15.71 9.23 -19.38 -22.40 10.13 2.45%
DPS 0.00 0.00 1.60 2.50 0.00 0.00 7.99 -
NAPS 2.067 1.97 1.87 1.55 1.47 1.66 1.94 1.06%
Adjusted Per Share Value based on latest NOSH - 77,575
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 337.17 328.33 326.92 307.10 229.52 303.29 312.03 1.29%
EPS 11.53 9.68 15.49 6.46 -13.55 -15.65 7.09 8.43%
DPS 0.00 0.00 1.58 1.75 0.00 0.00 5.59 -
NAPS 2.0345 1.9421 1.8437 1.0859 1.0277 1.1598 1.3576 6.97%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.03 1.05 1.40 2.26 1.55 1.72 3.84 -
P/RPS 0.30 0.32 0.42 0.52 0.47 0.40 0.86 -16.09%
P/EPS 8.79 10.69 8.91 24.49 -8.00 -7.68 37.92 -21.61%
EY 11.38 9.36 11.22 4.08 -12.50 -13.02 2.64 27.55%
DY 0.00 0.00 1.14 1.11 0.00 0.00 2.08 -
P/NAPS 0.50 0.53 0.75 1.46 1.05 1.04 1.98 -20.48%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 17/08/05 25/08/04 12/08/03 22/08/02 13/08/01 16/08/00 -
Price 0.99 1.10 1.30 2.09 1.44 1.92 4.06 -
P/RPS 0.29 0.33 0.39 0.48 0.44 0.44 0.91 -17.34%
P/EPS 8.45 11.20 8.28 22.65 -7.43 -8.57 40.09 -22.84%
EY 11.84 8.93 12.08 4.41 -13.46 -11.67 2.49 29.66%
DY 0.00 0.00 1.23 1.20 0.00 0.00 1.97 -
P/NAPS 0.48 0.56 0.70 1.35 0.98 1.16 2.09 -21.73%

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