[UTUSAN] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 18.66%
YoY- -26.22%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 104,969 97,208 95,430 90,087 86,525 86,325 83,932 3.79%
PBT 9,591 13,289 2,815 7,189 4,984 -23,320 6,054 7.96%
Tax -463 -5,625 -2,295 -3,278 317 23,320 -1,891 -20.89%
NP 9,128 7,664 520 3,911 5,301 0 4,163 13.97%
-
NP to SH 9,216 7,697 520 3,911 5,301 -21,247 4,163 14.15%
-
Tax Rate 4.83% 42.33% 81.53% 45.60% -6.36% - 31.24% -
Total Cost 95,841 89,544 94,910 86,176 81,224 86,325 79,769 3.10%
-
Net Worth 243,603 218,102 204,750 87,488 77,373 106,002 151,643 8.21%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,186 - - 1,749 1,934 - - -
Div Payout % 23.73% - - 44.74% 36.49% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 243,603 218,102 204,750 87,488 77,373 106,002 151,643 8.21%
NOSH 109,337 109,051 108,333 87,488 77,373 77,374 77,369 5.93%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.70% 7.88% 0.54% 4.34% 6.13% 0.00% 4.96% -
ROE 3.78% 3.53% 0.25% 4.47% 6.85% -20.04% 2.75% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 96.00 89.14 88.09 102.97 111.83 111.57 108.48 -2.01%
EPS 8.43 7.05 0.48 4.21 7.00 -27.46 5.38 7.76%
DPS 2.00 0.00 0.00 2.00 2.50 0.00 0.00 -
NAPS 2.228 2.00 1.89 1.00 1.00 1.37 1.96 2.15%
Adjusted Per Share Value based on latest NOSH - 87,488
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 94.79 87.79 86.18 81.35 78.14 77.96 75.80 3.79%
EPS 8.32 6.95 0.47 3.53 4.79 -19.19 3.76 14.14%
DPS 1.97 0.00 0.00 1.58 1.75 0.00 0.00 -
NAPS 2.1999 1.9696 1.849 0.7901 0.6987 0.9573 1.3694 8.21%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.40 1.07 1.40 1.70 1.20 1.70 2.13 -
P/RPS 1.46 1.20 1.59 1.65 1.07 1.52 1.96 -4.78%
P/EPS 16.61 15.16 291.67 38.03 17.52 -6.19 39.59 -13.47%
EY 6.02 6.60 0.34 2.63 5.71 -16.15 2.53 15.53%
DY 1.43 0.00 0.00 1.18 2.08 0.00 0.00 -
P/NAPS 0.63 0.54 0.74 1.70 1.20 1.24 1.09 -8.72%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 23/02/06 23/02/05 25/02/04 26/02/03 19/02/02 20/02/01 -
Price 1.10 1.03 1.34 1.93 1.09 1.77 1.98 -
P/RPS 1.15 1.16 1.52 1.87 0.97 1.59 1.83 -7.44%
P/EPS 13.05 14.59 279.17 43.17 15.91 -6.45 36.80 -15.86%
EY 7.66 6.85 0.36 2.32 6.29 -15.51 2.72 18.82%
DY 1.82 0.00 0.00 1.04 2.29 0.00 0.00 -
P/NAPS 0.49 0.52 0.71 1.93 1.09 1.29 1.01 -11.35%

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