[UTUSAN] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -73.96%
YoY- 282.81%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 385,565 283,225 178,727 88,001 384,340 279,806 181,033 65.30%
PBT 44,179 20,187 8,134 5,850 20,706 11,115 -531 -
Tax -7,734 -2,528 -1,367 -810 -1,513 -1,050 73 -
NP 36,445 17,659 6,767 5,040 19,193 10,065 -458 -
-
NP to SH 36,445 17,659 6,767 5,040 19,357 10,141 -382 -
-
Tax Rate 17.51% 12.52% 16.81% 13.85% 7.31% 9.45% - -
Total Cost 349,120 265,566 171,960 82,961 365,147 269,741 181,491 54.48%
-
Net Worth 279,838 260,954 251,741 249,568 243,303 235,057 225,598 15.40%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,044 - - - 2,186 - - -
Div Payout % 8.35% - - - 11.29% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 279,838 260,954 251,741 249,568 243,303 235,057 225,598 15.40%
NOSH 110,695 110,714 110,752 110,526 109,300 109,278 109,142 0.94%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.45% 6.23% 3.79% 5.73% 4.99% 3.60% -0.25% -
ROE 13.02% 6.77% 2.69% 2.02% 7.96% 4.31% -0.17% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 348.31 255.82 161.37 79.62 351.63 256.05 165.87 63.76%
EPS 32.92 15.95 6.11 4.56 17.71 9.28 -0.35 -
DPS 2.75 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.528 2.357 2.273 2.258 2.226 2.151 2.067 14.32%
Adjusted Per Share Value based on latest NOSH - 110,526
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 348.19 255.77 161.40 79.47 347.08 252.68 163.48 65.31%
EPS 32.91 15.95 6.11 4.55 17.48 9.16 -0.34 -
DPS 2.75 0.00 0.00 0.00 1.97 0.00 0.00 -
NAPS 2.5271 2.3566 2.2734 2.2538 2.1972 2.1227 2.0373 15.40%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.09 1.15 1.13 1.13 1.40 0.97 1.03 -
P/RPS 0.31 0.45 0.70 1.42 0.40 0.38 0.62 -36.92%
P/EPS 3.31 7.21 18.49 24.78 7.91 10.45 -294.29 -
EY 30.21 13.87 5.41 4.04 12.65 9.57 -0.34 -
DY 2.52 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 0.43 0.49 0.50 0.50 0.63 0.45 0.50 -9.54%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 28/11/07 29/08/07 23/05/07 28/02/07 29/11/06 30/08/06 -
Price 1.00 1.13 1.12 1.13 1.10 1.58 0.99 -
P/RPS 0.29 0.44 0.69 1.42 0.31 0.62 0.60 -38.33%
P/EPS 3.04 7.08 18.33 24.78 6.21 17.03 -282.86 -
EY 32.92 14.12 5.46 4.04 16.10 5.87 -0.35 -
DY 2.75 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 0.40 0.48 0.49 0.50 0.49 0.73 0.48 -11.41%

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