[UTUSAN] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
08-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 6.6%
YoY- 135.25%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 369,064 360,109 358,505 256,751 336,414 341,226 324,347 2.17%
PBT 21,426 15,773 17,439 15,543 -31,490 -3,789 14,358 6.89%
Tax -6,107 -5,409 -5,560 -5,357 13,973 9,509 1,124 -
NP 15,319 10,364 11,879 10,186 -17,517 5,720 15,482 -0.17%
-
NP to SH 15,516 10,364 11,879 10,186 -28,898 -7,958 13,337 2.55%
-
Tax Rate 28.50% 34.29% 31.88% 34.47% - - -7.83% -
Total Cost 353,745 349,745 346,626 246,565 353,931 335,506 308,865 2.28%
-
Net Worth 224,279 209,348 200,811 121,513 110,255 140,082 151,776 6.72%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - 1,749 1,934 - - 6,190 -
Div Payout % - - 14.73% 18.99% - - 46.42% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 224,279 209,348 200,811 121,513 110,255 140,082 151,776 6.72%
NOSH 109,404 109,035 109,136 77,397 77,101 77,393 77,436 5.92%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.15% 2.88% 3.31% 3.97% -5.21% 1.68% 4.77% -
ROE 6.92% 4.95% 5.92% 8.38% -26.21% -5.68% 8.79% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 337.34 330.27 328.49 331.73 436.33 440.90 418.85 -3.54%
EPS 14.18 9.51 10.88 13.16 -37.48 -10.28 17.22 -3.18%
DPS 0.00 0.00 1.60 2.50 0.00 0.00 7.99 -
NAPS 2.05 1.92 1.84 1.57 1.43 1.81 1.96 0.75%
Adjusted Per Share Value based on latest NOSH - 77,397
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 333.29 325.20 323.75 231.86 303.80 308.15 292.91 2.17%
EPS 14.01 9.36 10.73 9.20 -26.10 -7.19 12.04 2.55%
DPS 0.00 0.00 1.58 1.75 0.00 0.00 5.59 -
NAPS 2.0254 1.8906 1.8135 1.0973 0.9957 1.265 1.3706 6.72%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.00 1.18 1.70 1.05 1.68 1.35 6.90 -
P/RPS 0.30 0.36 0.52 0.32 0.39 0.31 1.65 -24.72%
P/EPS 7.05 12.41 15.62 7.98 -4.48 -13.13 40.06 -25.13%
EY 14.18 8.06 6.40 12.53 -22.31 -7.62 2.50 33.52%
DY 0.00 0.00 0.94 2.38 0.00 0.00 1.16 -
P/NAPS 0.49 0.61 0.92 0.67 1.17 0.75 3.52 -27.99%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 18/05/05 17/05/04 08/05/03 08/05/02 15/05/01 - -
Price 1.09 1.01 1.41 1.11 1.72 1.87 0.00 -
P/RPS 0.32 0.31 0.43 0.33 0.39 0.42 0.00 -
P/EPS 7.69 10.63 12.95 8.43 -4.59 -18.19 0.00 -
EY 13.01 9.41 7.72 11.86 -21.79 -5.50 0.00 -
DY 0.00 0.00 1.14 2.25 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.77 0.71 1.20 1.03 0.00 -

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