[UTUSAN] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -14.21%
YoY- -12.19%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 384,775 372,173 364,633 347,517 248,754 334,120 342,899 1.93%
PBT 20,706 28,058 19,575 13,055 14,640 -44,113 6,252 22.07%
Tax -1,513 -6,853 -7,080 -4,665 -5,085 25,532 -532 19.02%
NP 19,193 21,205 12,495 8,390 9,555 -18,581 5,720 22.34%
-
NP to SH 19,357 21,326 12,495 8,390 9,555 -41,633 1,568 51.99%
-
Tax Rate 7.31% 24.42% 36.17% 35.73% 34.73% - 8.51% -
Total Cost 365,582 350,968 352,138 339,127 239,199 352,701 337,179 1.35%
-
Net Worth 243,603 218,102 204,750 87,488 77,373 106,002 151,643 8.21%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,186 - - 1,749 1,934 - - -
Div Payout % 11.30% - - 20.86% 20.24% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 243,603 218,102 204,750 87,488 77,373 106,002 151,643 8.21%
NOSH 109,337 109,051 108,333 87,488 77,373 77,374 77,369 5.93%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.99% 5.70% 3.43% 2.41% 3.84% -5.56% 1.67% -
ROE 7.95% 9.78% 6.10% 9.59% 12.35% -39.28% 1.03% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 351.92 341.28 336.58 397.21 321.50 431.82 443.20 -3.76%
EPS 17.70 19.56 11.53 9.59 12.35 -53.81 2.03 43.44%
DPS 2.00 0.00 0.00 2.00 2.50 0.00 0.00 -
NAPS 2.228 2.00 1.89 1.00 1.00 1.37 1.96 2.15%
Adjusted Per Share Value based on latest NOSH - 87,488
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 347.48 336.10 329.29 313.83 224.64 301.73 309.66 1.93%
EPS 17.48 19.26 11.28 7.58 8.63 -37.60 1.42 51.92%
DPS 1.97 0.00 0.00 1.58 1.75 0.00 0.00 -
NAPS 2.1999 1.9696 1.849 0.7901 0.6987 0.9573 1.3694 8.21%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.40 1.07 1.40 1.70 1.20 1.70 2.13 -
P/RPS 0.40 0.31 0.42 0.43 0.37 0.39 0.48 -2.99%
P/EPS 7.91 5.47 12.14 17.73 9.72 -3.16 105.10 -35.00%
EY 12.65 18.28 8.24 5.64 10.29 -31.65 0.95 53.92%
DY 1.43 0.00 0.00 1.18 2.08 0.00 0.00 -
P/NAPS 0.63 0.54 0.74 1.70 1.20 1.24 1.09 -8.72%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 23/02/06 23/02/05 25/02/04 26/02/03 19/02/02 20/02/01 -
Price 1.10 1.03 1.34 1.93 1.09 1.77 1.98 -
P/RPS 0.31 0.30 0.40 0.49 0.34 0.41 0.45 -6.01%
P/EPS 6.21 5.27 11.62 20.13 8.83 -3.29 97.70 -36.81%
EY 16.09 18.99 8.61 4.97 11.33 -30.40 1.02 58.33%
DY 1.82 0.00 0.00 1.04 2.29 0.00 0.00 -
P/NAPS 0.49 0.52 0.71 1.93 1.09 1.29 1.01 -11.35%

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