Highlights

[UTUSAN] YoY Quarter Result on 2017-12-31 [#4]

Stock [UTUSAN]: UTUSAN MELAYU (MALAYSIA) BHD
Announcement Date 01-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -116.58%    YoY -     37.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 55,993 64,017 67,445 76,508 89,946 87,649 99,797 -9.17%
  YoY % -12.53% -5.08% -11.85% -14.94% 2.62% -12.17% -
  Horiz. % 56.11% 64.15% 67.58% 76.66% 90.13% 87.83% 100.00%
PBT -7,912 -7,700 25,566 -45,200 -5,178 -7,303 11,392 -
  YoY % -2.75% -130.12% 156.56% -772.92% 29.10% -164.11% -
  Horiz. % -69.45% -67.59% 224.42% -396.77% -45.45% -64.11% 100.00%
Tax 2,698 -659 -392 -206 363 -2,331 -1,400 -
  YoY % 509.41% -68.11% -90.29% -156.75% 115.57% -66.50% -
  Horiz. % -192.71% 47.07% 28.00% 14.71% -25.93% 166.50% 100.00%
NP -5,214 -8,359 25,174 -45,406 -4,815 -9,634 9,992 -
  YoY % 37.62% -133.20% 155.44% -843.01% 50.02% -196.42% -
  Horiz. % -52.18% -83.66% 251.94% -454.42% -48.19% -96.42% 100.00%
NP to SH -5,214 -8,359 25,174 -45,406 -4,815 -9,634 9,992 -
  YoY % 37.62% -133.20% 155.44% -843.01% 50.02% -196.42% -
  Horiz. % -52.18% -83.66% 251.94% -454.42% -48.19% -96.42% 100.00%
Tax Rate - % - % 1.53 % - % - % - % 12.29 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 12.45% 0.00% 0.00% 0.00% 100.00%
Total Cost 61,207 72,376 42,271 121,914 94,761 97,283 89,805 -6.18%
  YoY % -15.43% 71.22% -65.33% 28.65% -2.59% 8.33% -
  Horiz. % 68.16% 80.59% 47.07% 135.75% 105.52% 108.33% 100.00%
Net Worth 95,784 103,536 174,406 193,895 278,938 296,545 310,114 -17.77%
  YoY % -7.49% -40.63% -10.05% -30.49% -5.94% -4.38% -
  Horiz. % 30.89% 33.39% 56.24% 62.52% 89.95% 95.62% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 95,784 103,536 174,406 193,895 278,938 296,545 310,114 -17.77%
  YoY % -7.49% -40.63% -10.05% -30.49% -5.94% -4.38% -
  Horiz. % 30.89% 33.39% 56.24% 62.52% 89.95% 95.62% 100.00%
NOSH 110,734 110,734 110,734 110,734 110,734 110,734 110,755 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.02% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.98% 99.98% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -9.31 % -13.06 % 37.33 % -59.35 % -5.35 % -10.99 % 10.01 % -
  YoY % 28.71% -134.99% 162.90% -1,009.35% 51.32% -209.79% -
  Horiz. % -93.01% -130.47% 372.93% -592.91% -53.45% -109.79% 100.00%
ROE -5.44 % -8.07 % 14.43 % -23.42 % -1.73 % -3.25 % 3.22 % -
  YoY % 32.59% -155.93% 161.61% -1,253.76% 46.77% -200.93% -
  Horiz. % -168.94% -250.62% 448.14% -727.33% -53.73% -100.93% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 50.57 57.81 60.91 69.09 81.23 79.15 90.11 -9.17%
  YoY % -12.52% -5.09% -11.84% -14.95% 2.63% -12.16% -
  Horiz. % 56.12% 64.15% 67.60% 76.67% 90.15% 87.84% 100.00%
EPS -4.71 -7.55 22.73 -41.00 -4.35 -8.70 9.02 -
  YoY % 37.62% -133.22% 155.44% -842.53% 50.00% -196.45% -
  Horiz. % -52.22% -83.70% 252.00% -454.55% -48.23% -96.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8650 0.9350 1.5750 1.7510 2.5190 2.6780 2.8000 -17.77%
  YoY % -7.49% -40.63% -10.05% -30.49% -5.94% -4.36% -
  Horiz. % 30.89% 33.39% 56.25% 62.54% 89.96% 95.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 110,734
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 50.57 57.81 60.91 69.09 81.23 79.15 90.12 -9.17%
  YoY % -12.52% -5.09% -11.84% -14.95% 2.63% -12.17% -
  Horiz. % 56.11% 64.15% 67.59% 76.66% 90.14% 87.83% 100.00%
EPS -4.71 -7.55 22.73 -41.00 -4.35 -8.70 9.02 -
  YoY % 37.62% -133.22% 155.44% -842.53% 50.00% -196.45% -
  Horiz. % -52.22% -83.70% 252.00% -454.55% -48.23% -96.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8650 0.9350 1.5750 1.7510 2.5190 2.6780 2.8005 -17.77%
  YoY % -7.49% -40.63% -10.05% -30.49% -5.94% -4.37% -
  Horiz. % 30.89% 33.39% 56.24% 62.52% 89.95% 95.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.3800 0.3850 0.5450 0.5600 0.6000 0.7300 0.6800 -
P/RPS 0.75 0.67 0.89 0.81 0.74 0.92 0.75 -
  YoY % 11.94% -24.72% 9.88% 9.46% -19.57% 22.67% -
  Horiz. % 100.00% 89.33% 118.67% 108.00% 98.67% 122.67% 100.00%
P/EPS -8.07 -5.10 2.40 -1.37 -13.80 -8.39 7.54 -
  YoY % -58.24% -312.50% 275.18% 90.07% -64.48% -211.27% -
  Horiz. % -107.03% -67.64% 31.83% -18.17% -183.02% -111.27% 100.00%
EY -12.39 -19.61 41.71 -73.22 -7.25 -11.92 13.27 -
  YoY % 36.82% -147.02% 156.97% -909.93% 39.18% -189.83% -
  Horiz. % -93.37% -147.78% 314.32% -551.77% -54.63% -89.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.41 0.35 0.32 0.24 0.27 0.24 10.62%
  YoY % 7.32% 17.14% 9.38% 33.33% -11.11% 12.50% -
  Horiz. % 183.33% 170.83% 145.83% 133.33% 100.00% 112.50% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 01/03/18 28/02/17 24/02/16 25/02/15 26/02/14 27/02/13 29/02/12 -
Price 0.5000 0.4450 0.5300 0.6700 0.6000 0.6500 0.7400 -
P/RPS 0.99 0.77 0.87 0.97 0.74 0.82 0.82 3.19%
  YoY % 28.57% -11.49% -10.31% 31.08% -9.76% 0.00% -
  Horiz. % 120.73% 93.90% 106.10% 118.29% 90.24% 100.00% 100.00%
P/EPS -10.62 -5.90 2.33 -1.63 -13.80 -7.47 8.20 -
  YoY % -80.00% -353.22% 242.94% 88.19% -84.74% -191.10% -
  Horiz. % -129.51% -71.95% 28.41% -19.88% -168.29% -91.10% 100.00%
EY -9.42 -16.96 42.89 -61.20 -7.25 -13.38 12.19 -
  YoY % 44.46% -139.54% 170.08% -744.14% 45.81% -209.76% -
  Horiz. % -77.28% -139.13% 351.85% -502.05% -59.47% -109.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.58 0.48 0.34 0.38 0.24 0.24 0.26 14.29%
  YoY % 20.83% 41.18% -10.53% 58.33% 0.00% -7.69% -
  Horiz. % 223.08% 184.62% 130.77% 146.15% 92.31% 92.31% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

291  383  448  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.055+0.005 
 ARMADA 0.175-0.005 
 VC 0.085-0.01 
 HUBLINE 0.040.00 
 HSI-H4O 0.335+0.07 
 SANICHI 0.080.00 
 TIGER 0.08-0.005 
 DBE 0.030.00 
 PERMAJU 0.355-0.03 
 MYEG 0.91-0.015 
Partners & Brokers