[UTUSAN] YoY TTM Result on 30-Sep-2002 [#3]

Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 12.16%
YoY- 34.24%
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 370,395 359,290 343,955 252,054 328,227 361,405 211,285 -0.59%
PBT 17,584 23,949 10,850 -14,029 -14,374 9,123 4,061 -1.54%
Tax -3,523 -8,063 -1,070 852 17,387 2,053 1,802 -
NP 14,061 15,886 9,780 -13,177 3,013 11,176 5,863 -0.92%
-
NP to SH 14,149 15,886 9,780 -13,177 -20,039 7,024 3,689 -1.41%
-
Tax Rate 20.04% 33.67% 9.86% - - -22.50% -44.37% -
Total Cost 356,334 343,404 334,175 265,231 325,214 350,229 205,422 -0.58%
-
Net Worth 218,240 206,375 154,745 117,756 126,577 151,826 133,166 -0.52%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - 1,749 1,934 - - 6,190 - -
Div Payout % - 11.01% 19.78% - - 88.14% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 218,240 206,375 154,745 117,756 126,577 151,826 133,166 -0.52%
NOSH 109,120 109,193 87,427 77,471 77,181 77,462 70,833 -0.45%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 3.80% 4.42% 2.84% -5.23% 0.92% 3.09% 2.77% -
ROE 6.48% 7.70% 6.32% -11.19% -15.83% 4.63% 2.77% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 339.44 329.04 393.42 325.35 425.27 466.55 298.28 -0.13%
EPS 12.97 14.55 11.19 -17.01 -25.96 9.07 5.21 -0.96%
DPS 0.00 1.60 2.21 0.00 0.00 8.00 0.00 -
NAPS 2.00 1.89 1.77 1.52 1.64 1.96 1.88 -0.06%
Adjusted Per Share Value based on latest NOSH - 77,471
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 334.49 324.46 310.61 227.62 296.41 326.37 190.80 -0.59%
EPS 12.78 14.35 8.83 -11.90 -18.10 6.34 3.33 -1.41%
DPS 0.00 1.58 1.75 0.00 0.00 5.59 0.00 -
NAPS 1.9708 1.8637 1.3975 1.0634 1.1431 1.3711 1.2026 -0.52%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.06 1.38 1.93 1.23 1.57 2.80 0.00 -
P/RPS 0.31 0.42 0.49 0.38 0.37 0.60 0.00 -100.00%
P/EPS 8.17 9.49 17.25 -7.23 -6.05 30.88 0.00 -100.00%
EY 12.23 10.54 5.80 -13.83 -16.54 3.24 0.00 -100.00%
DY 0.00 1.16 1.15 0.00 0.00 2.86 0.00 -
P/NAPS 0.53 0.73 1.09 0.81 0.96 1.43 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/11/05 30/11/04 13/11/03 26/11/02 08/11/01 12/01/01 - -
Price 1.04 1.41 1.85 1.21 1.59 2.08 0.00 -
P/RPS 0.31 0.43 0.47 0.37 0.37 0.45 0.00 -100.00%
P/EPS 8.02 9.69 16.54 -7.11 -6.12 22.94 0.00 -100.00%
EY 12.47 10.32 6.05 -14.06 -16.33 4.36 0.00 -100.00%
DY 0.00 1.14 1.20 0.00 0.00 3.85 0.00 -
P/NAPS 0.52 0.75 1.05 0.80 0.97 1.06 0.00 -100.00%

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