[UTUSAN] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 152.2%
YoY- 5.29%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 373,074 366,620 358,937 343,241 332,529 325,726 345,289 1.29%
PBT 14,820 19,693 22,349 7,818 12,874 -27,242 264 95.61%
Tax -1,400 -1,762 -6,381 -1,846 -7,202 27,242 -264 32.03%
NP 13,420 17,930 15,968 5,972 5,672 0 0 -
-
NP to SH 13,521 18,172 15,968 5,972 5,672 -32,273 -2,929 -
-
Tax Rate 9.45% 8.95% 28.55% 23.61% 55.94% - 100.00% -
Total Cost 359,654 348,689 342,969 337,269 326,857 325,726 345,289 0.68%
-
Net Worth 235,057 218,413 206,520 154,840 117,565 126,906 151,623 7.57%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 235,057 218,413 206,520 154,840 117,565 126,906 151,623 7.57%
NOSH 109,278 109,206 109,270 87,480 77,345 77,381 77,359 5.92%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.60% 4.89% 4.45% 1.74% 1.71% 0.00% 0.00% -
ROE 5.75% 8.32% 7.73% 3.86% 4.82% -25.43% -1.93% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 341.40 335.71 328.49 392.36 429.93 420.93 446.35 -4.36%
EPS 12.37 16.64 14.61 6.83 7.33 -41.71 -3.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.151 2.00 1.89 1.77 1.52 1.64 1.96 1.56%
Adjusted Per Share Value based on latest NOSH - 87,427
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 336.91 331.08 324.14 309.97 300.30 294.15 311.82 1.29%
EPS 12.21 16.41 14.42 5.39 5.12 -29.14 -2.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1227 1.9724 1.865 1.3983 1.0617 1.146 1.3693 7.57%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.97 1.06 1.38 1.93 1.23 1.57 2.80 -
P/RPS 0.28 0.32 0.42 0.49 0.29 0.37 0.63 -12.63%
P/EPS 7.84 6.37 9.44 28.27 16.77 -3.76 -73.94 -
EY 12.76 15.70 10.59 3.54 5.96 -26.56 -1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.73 1.09 0.81 0.96 1.43 -17.51%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 30/11/05 30/11/04 13/11/03 26/11/02 08/11/01 12/01/01 -
Price 1.58 1.04 1.41 1.85 1.21 1.59 2.08 -
P/RPS 0.46 0.31 0.43 0.47 0.28 0.38 0.47 -0.35%
P/EPS 12.77 6.25 9.65 27.10 16.50 -3.81 -54.93 -
EY 7.83 16.00 10.36 3.69 6.06 -26.23 -1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.52 0.75 1.05 0.80 0.97 1.06 -6.02%

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