[UTUSAN] QoQ Quarter 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- -68.02%
YoY- 59.3%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 90,087 91,028 83,396 83,006 86,525 87,133 87,255 2.14%
PBT 7,189 3,904 -593 2,555 4,984 3,731 4,273 41.32%
Tax -3,278 -608 81 -860 317 -3,057 -1,757 51.37%
NP 3,911 3,296 -512 1,695 5,301 674 2,516 34.08%
-
NP to SH 3,911 3,296 -512 1,695 5,301 674 2,516 34.08%
-
Tax Rate 45.60% 15.57% - 33.66% -6.36% 81.94% 41.12% -
Total Cost 86,176 87,732 83,908 81,311 81,224 86,459 84,739 1.12%
-
Net Worth 87,488 154,745 120,242 121,513 77,373 117,756 113,800 -16.03%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,749 - - - 1,934 - - -
Div Payout % 44.74% - - - 36.49% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 87,488 154,745 120,242 121,513 77,373 117,756 113,800 -16.03%
NOSH 87,488 87,427 77,575 77,397 77,373 77,471 77,415 8.47%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.34% 3.62% -0.61% 2.04% 6.13% 0.77% 2.88% -
ROE 4.47% 2.13% -0.43% 1.39% 6.85% 0.57% 2.21% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 102.97 104.12 107.50 107.25 111.83 112.47 112.71 -5.83%
EPS 4.21 3.77 -0.66 2.19 7.00 0.87 3.25 18.77%
DPS 2.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.00 1.77 1.55 1.57 1.00 1.52 1.47 -22.59%
Adjusted Per Share Value based on latest NOSH - 77,397
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 81.35 82.20 75.31 74.96 78.14 78.69 78.80 2.13%
EPS 3.53 2.98 -0.46 1.53 4.79 0.61 2.27 34.11%
DPS 1.58 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.7901 1.3975 1.0859 1.0973 0.6987 1.0634 1.0277 -16.03%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.70 1.93 2.26 1.05 1.20 1.23 1.55 -
P/RPS 1.65 1.85 2.10 0.98 1.07 1.09 1.38 12.61%
P/EPS 38.03 51.19 -342.42 47.95 17.52 141.38 47.69 -13.97%
EY 2.63 1.95 -0.29 2.09 5.71 0.71 2.10 16.13%
DY 1.18 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 1.70 1.09 1.46 0.67 1.20 0.81 1.05 37.76%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 13/11/03 12/08/03 08/05/03 26/02/03 26/11/02 22/08/02 -
Price 1.93 1.85 2.09 1.11 1.09 1.21 1.44 -
P/RPS 1.87 1.78 1.94 1.03 0.97 1.08 1.28 28.66%
P/EPS 43.17 49.07 -316.67 50.68 15.91 139.08 44.31 -1.71%
EY 2.32 2.04 -0.32 1.97 6.29 0.72 2.26 1.75%
DY 1.04 0.00 0.00 0.00 2.29 0.00 0.00 -
P/NAPS 1.93 1.05 1.35 0.71 1.09 0.80 0.98 56.92%

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