[UTDPLT] YoY Annualized Quarter Result on 30-Jun-2000 [#2]

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Annualized Quarter Result
Revenue	434,294	277,616	207,568	313,312	415,052	-0.04%
YoY %	56.44%	33.75%	-33.75%	-24.51%	-	-
Horiz. %	104.64%	66.89%	50.01%	75.49%	100.00%	-
PBT	122,520	50,612	8,378	47,212	117,434	-0.04%
YoY %	142.08%	504.11%	-82.25%	-59.80%	-	-
Horiz. %	104.33%	43.10%	7.13%	40.20%	100.00%	-
Tax	-48,786	-14,356	-1,894	-9,400	302	-
YoY %	-239.83%	-657.97%	79.85%	-3,212.58%	-	-
Horiz. %	-16,154.30%	-4,753.64%	-627.15%	-3,112.58%	100.00%	-
NP	73,734	36,256	6,484	37,812	117,736	0.48%
YoY %	103.37%	459.16%	-82.85%	-67.88%	-	-
Horiz. %	62.63%	30.79%	5.51%	32.12%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	85,686	36,256	6,484	37,812	117,736	0.33%
YoY %	136.34%	459.16%	-82.85%	-67.88%	-	-
Horiz. %	72.78%	30.79%	5.51%	32.12%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	39.82%	28.36%	22.61%	19.91%	-0.26%	-
YoY %	40.41%	25.43%	13.56%	7,757.69%	-	-
Horiz. %	-15,315.38%	-10,907.69%	-8,696.15%	-7,657.69%	100.00%	-
Total Cost	360,560	241,360	201,084	275,500	297,316	-0.20%
YoY %	49.39%	20.03%	-27.01%	-7.34%	-	-
Horiz. %	121.27%	81.18%	67.63%	92.66%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	764,759	551,721	542,353	549,910	0	-100.00%
YoY %	38.61%	1.73%	-1.37%	0.00%	-	-
Horiz. %	139.07%	100.33%	98.63%	100.00%	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Equity
Net Worth	764,759	551,721	542,353	549,910	0	-100.00%
YoY %	38.61%	1.73%	-1.37%	0.00%	-	-
Horiz. %	139.07%	100.33%	98.63%	100.00%	-	-
NOSH	205,580	151,571	151,495	151,490	151,526	-0.31%
YoY %	35.63%	0.05%	0.00%	-0.02%	-	-
Horiz. %	135.67%	100.03%	99.98%	99.98%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Ratio Analysis
NP Margin	16.98%	13.06%	3.12%	12.07%	28.37%	-
YoY %	30.02%	318.59%	-74.15%	-57.46%	-	-
Horiz. %	59.85%	46.03%	11.00%	42.54%	100.00%	-
ROE	11.20%	6.57%	1.20%	6.88%	0.00%	-
YoY %	70.47%	447.50%	-82.56%	0.00%	-	-
Horiz. %	162.79%	95.49%	17.44%	100.00%	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Per Share
RPS	211.25	183.16	137.01	206.82	273.91	0.27%
YoY %	15.34%	33.68%	-33.75%	-24.49%	-	-
Horiz. %	77.12%	66.87%	50.02%	75.51%	100.00%	-
EPS	41.68	23.92	4.28	24.96	77.70	0.65%
YoY %	74.25%	458.88%	-82.85%	-67.88%	-	-
Horiz. %	53.64%	30.79%	5.51%	32.12%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	3.72	3.64	3.58	3.63	0.00	-100.00%
YoY %	2.20%	1.68%	-1.38%	0.00%	-	-
Horiz. %	102.48%	100.28%	98.62%	100.00%	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Adjusted Per Share Value based on latest NOSH - 151,422
RPS	104.33	66.69	49.86	75.27	99.71	-0.04%
YoY %	56.44%	33.75%	-33.76%	-24.51%	-	-
Horiz. %	104.63%	66.88%	50.01%	75.49%	100.00%	-
EPS	20.58	8.71	1.56	9.08	28.28	0.33%
YoY %	136.28%	458.33%	-82.82%	-67.89%	-	-
Horiz. %	72.77%	30.80%	5.52%	32.11%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.8372	1.3254	1.3029	1.321	0.00	-100.00%
YoY %	38.61%	1.73%	-1.37%	0.00%	-	-
Horiz. %	139.08%	100.33%	98.63%	100.00%	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/03	28/06/02	29/06/01	30/06/00	-	-
Price	4.42	3.98	3.08	3.60	0.00	-
P/RPS	2.09	2.17	2.25	1.74	0.00	-100.00%
YoY %	-3.69%	-3.56%	29.31%	0.00%	-	-
Horiz. %	120.11%	124.71%	129.31%	100.00%	-	-
P/EPS	10.60	16.64	71.96	14.42	0.00	-100.00%
YoY %	-36.30%	-76.88%	399.03%	0.00%	-	-
Horiz. %	73.51%	115.40%	499.03%	100.00%	-	-
EY	9.43	6.01	1.39	6.93	0.00	-100.00%
YoY %	56.91%	332.37%	-79.94%	0.00%	-	-
Horiz. %	136.08%	86.72%	20.06%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.19	1.09	0.86	0.99	0.00	-100.00%
YoY %	9.17%	26.74%	-13.13%	0.00%	-	-
Horiz. %	120.20%	110.10%	86.87%	100.00%	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Price Multiplier on Announcement Date
Date	21/08/03	26/08/02	27/08/01	28/08/00	-	-
Price	4.52	4.40	3.60	3.60	0.00	-
P/RPS	2.14	2.40	2.63	1.74	0.00	-100.00%
YoY %	-10.83%	-8.75%	51.15%	0.00%	-	-
Horiz. %	122.99%	137.93%	151.15%	100.00%	-	-
P/EPS	10.84	18.39	84.11	14.42	0.00	-100.00%
YoY %	-41.05%	-78.14%	483.29%	0.00%	-	-
Horiz. %	75.17%	127.53%	583.29%	100.00%	-	-
EY	9.22	5.44	1.19	6.93	0.00	-100.00%
YoY %	69.49%	357.14%	-82.83%	0.00%	-	-
Horiz. %	133.04%	78.50%	17.17%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.22	1.21	1.01	0.99	0.00	-100.00%
YoY %	0.83%	19.80%	2.02%	0.00%	-	-
Horiz. %	123.23%	122.22%	102.02%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos