[UTUSAN] YoY TTM Result on 31-Mar-2004 [#1]

Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 41.59%
YoY- 16.62%
Quarter Report
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 386,415 369,064 360,109 358,505 256,751 336,414 341,226 2.09%
PBT 30,051 21,426 15,773 17,439 15,543 -31,490 -3,789 -
Tax -2,985 -6,107 -5,409 -5,560 -5,357 13,973 9,509 -
NP 27,066 15,319 10,364 11,879 10,186 -17,517 5,720 29.55%
-
NP to SH 27,154 15,516 10,364 11,879 10,186 -28,898 -7,958 -
-
Tax Rate 9.93% 28.50% 34.29% 31.88% 34.47% - - -
Total Cost 359,349 353,745 349,745 346,626 246,565 353,931 335,506 1.15%
-
Net Worth 249,568 224,279 209,348 200,811 121,513 110,255 140,082 10.09%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 2,186 - - 1,749 1,934 - - -
Div Payout % 8.05% - - 14.73% 18.99% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 249,568 224,279 209,348 200,811 121,513 110,255 140,082 10.09%
NOSH 110,526 109,404 109,035 109,136 77,397 77,101 77,393 6.11%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 7.00% 4.15% 2.88% 3.31% 3.97% -5.21% 1.68% -
ROE 10.88% 6.92% 4.95% 5.92% 8.38% -26.21% -5.68% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 349.61 337.34 330.27 328.49 331.73 436.33 440.90 -3.79%
EPS 24.57 14.18 9.51 10.88 13.16 -37.48 -10.28 -
DPS 2.00 0.00 0.00 1.60 2.50 0.00 0.00 -
NAPS 2.258 2.05 1.92 1.84 1.57 1.43 1.81 3.75%
Adjusted Per Share Value based on latest NOSH - 109,136
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 348.96 333.29 325.20 323.75 231.86 303.80 308.15 2.09%
EPS 24.52 14.01 9.36 10.73 9.20 -26.10 -7.19 -
DPS 1.97 0.00 0.00 1.58 1.75 0.00 0.00 -
NAPS 2.2538 2.0254 1.8906 1.8135 1.0973 0.9957 1.265 10.09%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.13 1.00 1.18 1.70 1.05 1.68 1.35 -
P/RPS 0.32 0.30 0.36 0.52 0.32 0.39 0.31 0.53%
P/EPS 4.60 7.05 12.41 15.62 7.98 -4.48 -13.13 -
EY 21.74 14.18 8.06 6.40 12.53 -22.31 -7.62 -
DY 1.77 0.00 0.00 0.94 2.38 0.00 0.00 -
P/NAPS 0.50 0.49 0.61 0.92 0.67 1.17 0.75 -6.53%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 24/05/06 18/05/05 17/05/04 08/05/03 08/05/02 15/05/01 -
Price 1.13 1.09 1.01 1.41 1.11 1.72 1.87 -
P/RPS 0.32 0.32 0.31 0.43 0.33 0.39 0.42 -4.42%
P/EPS 4.60 7.69 10.63 12.95 8.43 -4.59 -18.19 -
EY 21.74 13.01 9.41 7.72 11.86 -21.79 -5.50 -
DY 1.77 0.00 0.00 1.14 2.25 0.00 0.00 -
P/NAPS 0.50 0.53 0.53 0.77 0.71 1.20 1.03 -11.34%

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