[UTUSAN] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 20.42%
YoY- 167.38%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 179,839 89,470 364,633 269,203 180,898 93,994 347,518 -35.56%
PBT 8,758 3,137 19,576 16,762 13,954 6,939 13,054 -23.38%
Tax -735 -84 -7,080 -4,786 -4,009 -1,755 -4,664 -70.85%
NP 8,023 3,053 12,496 11,976 9,945 5,184 8,390 -2.94%
-
NP to SH 8,173 3,053 12,496 11,976 9,945 5,184 8,390 -1.73%
-
Tax Rate 8.39% 2.68% 36.17% 28.55% 28.73% 25.29% 35.73% -
Total Cost 171,816 86,417 352,137 257,227 170,953 88,810 339,128 -36.47%
-
Net Worth 215,251 209,348 206,446 206,520 204,139 200,811 156,452 23.72%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - 1,748 -
Div Payout % - - - - - - 20.84% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 215,251 209,348 206,446 206,520 204,139 200,811 156,452 23.72%
NOSH 109,264 109,035 109,230 109,270 109,165 109,136 87,403 16.06%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.46% 3.41% 3.43% 4.45% 5.50% 5.52% 2.41% -
ROE 3.80% 1.46% 6.05% 5.80% 4.87% 2.58% 5.36% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 164.59 82.06 333.82 246.36 165.71 86.12 397.60 -44.48%
EPS 7.48 2.80 11.44 10.96 9.11 4.75 9.03 -11.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.97 1.92 1.89 1.89 1.87 1.84 1.79 6.60%
Adjusted Per Share Value based on latest NOSH - 109,193
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 162.41 80.80 329.29 243.11 163.36 84.88 313.83 -35.56%
EPS 7.38 2.76 11.28 10.82 8.98 4.68 7.58 -1.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.58 -
NAPS 1.9439 1.8906 1.8643 1.865 1.8435 1.8135 1.4129 23.72%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.05 1.18 1.40 1.38 1.40 1.70 1.70 -
P/RPS 0.64 1.44 0.42 0.56 0.84 1.97 0.43 30.39%
P/EPS 14.04 42.14 12.24 12.59 15.37 35.79 17.71 -14.35%
EY 7.12 2.37 8.17 7.94 6.51 2.79 5.65 16.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.18 -
P/NAPS 0.53 0.61 0.74 0.73 0.75 0.92 0.95 -32.25%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 18/05/05 23/02/05 30/11/04 25/08/04 17/05/04 25/02/04 -
Price 1.10 1.01 1.34 1.41 1.30 1.41 1.93 -
P/RPS 0.67 1.23 0.40 0.57 0.78 1.64 0.49 23.21%
P/EPS 14.71 36.07 11.71 12.86 14.27 29.68 20.11 -18.83%
EY 6.80 2.77 8.54 7.77 7.01 3.37 4.97 23.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.04 -
P/NAPS 0.56 0.53 0.71 0.75 0.70 0.77 1.08 -35.48%

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