[UTUSAN] YoY TTM 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- 36.63%
YoY- 174.22%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 377,014 370,395 359,290 343,955 252,054 328,227 361,405 0.70%
PBT 24,404 17,584 23,949 10,850 -14,029 -14,374 9,123 17.81%
Tax -6,675 -3,523 -8,063 -1,070 852 17,387 2,053 -
NP 17,729 14,061 15,886 9,780 -13,177 3,013 11,176 7.99%
-
NP to SH 17,838 14,149 15,886 9,780 -13,177 -20,039 7,024 16.79%
-
Tax Rate 27.35% 20.04% 33.67% 9.86% - - -22.50% -
Total Cost 359,285 356,334 343,404 334,175 265,231 325,214 350,229 0.42%
-
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 - - 1,749 1,934 - - 6,190 -
Div Payout % - - 11.01% 19.78% - - 88.14% -
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 4.70% 3.80% 4.42% 2.84% -5.23% 0.92% 3.09% -
ROE 7.59% 6.48% 7.70% 6.32% -11.19% -15.83% 4.63% -
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 345.05 339.44 329.04 393.42 325.35 425.27 466.55 -4.90%
EPS 16.33 12.97 14.55 11.19 -17.01 -25.96 9.07 10.29%
DPS 0.00 0.00 1.60 2.21 0.00 0.00 8.00 -
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 340.47 334.49 324.46 310.61 227.62 296.41 326.37 0.70%
EPS 16.11 12.78 14.35 8.83 -11.90 -18.10 6.34 16.80%
DPS 0.00 0.00 1.58 1.75 0.00 0.00 5.59 -
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 0.28 0.31 0.42 0.49 0.38 0.37 0.60 -11.92%
P/EPS 5.94 8.17 9.49 17.25 -7.23 -6.05 30.88 -24.01%
EY 16.83 12.23 10.54 5.80 -13.83 -16.54 3.24 31.58%
DY 0.00 0.00 1.16 1.15 0.00 0.00 2.86 -
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 0.46 0.31 0.43 0.47 0.37 0.37 0.45 0.36%
P/EPS 9.68 8.02 9.69 16.54 -7.11 -6.12 22.94 -13.38%
EY 10.33 12.47 10.32 6.05 -14.06 -16.33 4.36 15.45%
DY 0.00 0.00 1.14 1.20 0.00 0.00 3.85 -
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