[UTUSAN] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 91.84%
YoY- 739.95%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 89,470 364,633 269,203 180,898 93,994 347,518 257,431 -50.53%
PBT 3,137 19,576 16,762 13,954 6,939 13,054 5,864 -34.07%
Tax -84 -7,080 -4,786 -4,009 -1,755 -4,664 -1,385 -84.53%
NP 3,053 12,496 11,976 9,945 5,184 8,390 4,479 -22.53%
-
NP to SH 3,053 12,496 11,976 9,945 5,184 8,390 4,479 -22.53%
-
Tax Rate 2.68% 36.17% 28.55% 28.73% 25.29% 35.73% 23.62% -
Total Cost 86,417 352,137 257,227 170,953 88,810 339,128 252,952 -51.09%
-
Net Worth 209,348 206,446 206,520 204,139 200,811 156,452 154,840 22.24%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - 1,748 - -
Div Payout % - - - - - 20.84% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 209,348 206,446 206,520 204,139 200,811 156,452 154,840 22.24%
NOSH 109,035 109,230 109,270 109,165 109,136 87,403 87,480 15.80%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.41% 3.43% 4.45% 5.50% 5.52% 2.41% 1.74% -
ROE 1.46% 6.05% 5.80% 4.87% 2.58% 5.36% 2.89% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 82.06 333.82 246.36 165.71 86.12 397.60 294.27 -57.28%
EPS 2.80 11.44 10.96 9.11 4.75 9.03 5.12 -33.10%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.92 1.89 1.89 1.87 1.84 1.79 1.77 5.56%
Adjusted Per Share Value based on latest NOSH - 109,174
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 80.80 329.29 243.11 163.36 84.88 313.83 232.48 -50.53%
EPS 2.76 11.28 10.82 8.98 4.68 7.58 4.04 -22.41%
DPS 0.00 0.00 0.00 0.00 0.00 1.58 0.00 -
NAPS 1.8906 1.8643 1.865 1.8435 1.8135 1.4129 1.3983 22.25%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.18 1.40 1.38 1.40 1.70 1.70 1.93 -
P/RPS 1.44 0.42 0.56 0.84 1.97 0.43 0.66 68.14%
P/EPS 42.14 12.24 12.59 15.37 35.79 17.71 37.70 7.69%
EY 2.37 8.17 7.94 6.51 2.79 5.65 2.65 -7.16%
DY 0.00 0.00 0.00 0.00 0.00 1.18 0.00 -
P/NAPS 0.61 0.74 0.73 0.75 0.92 0.95 1.09 -32.06%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 23/02/05 30/11/04 25/08/04 17/05/04 25/02/04 13/11/03 -
Price 1.01 1.34 1.41 1.30 1.41 1.93 1.85 -
P/RPS 1.23 0.40 0.57 0.78 1.64 0.49 0.63 56.14%
P/EPS 36.07 11.71 12.86 14.27 29.68 20.11 36.13 -0.11%
EY 2.77 8.54 7.77 7.01 3.37 4.97 2.77 0.00%
DY 0.00 0.00 0.00 0.00 0.00 1.04 0.00 -
P/NAPS 0.53 0.71 0.75 0.70 0.77 1.08 1.05 -36.57%

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