[UTUSAN] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -412.75%
YoY- -17.29%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 366,553 266,756 174,819 85,828 341,394 246,611 155,024 77.20%
PBT 16,356 4,964 -9,854 -6,893 4,773 -10,682 -12,418 -
Tax 1,106 2,506 2,291 -197 -2,506 1,195 1,301 -10.23%
NP 17,462 7,470 -7,563 -7,090 2,267 -9,487 -11,117 -
-
NP to SH 17,462 7,470 -7,563 -7,090 2,267 -9,487 -11,117 -
-
Tax Rate -6.76% -50.48% - - 52.50% - - -
Total Cost 349,091 259,286 182,382 92,918 339,127 256,098 166,141 63.82%
-
Net Worth 310,017 302,341 286,906 287,144 290,072 278,189 276,153 7.99%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 310,017 302,341 286,906 287,144 290,072 278,189 276,153 7.99%
NOSH 110,720 110,666 110,732 110,781 110,588 110,700 110,727 -0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.76% 2.80% -4.33% -8.26% 0.66% -3.85% -7.17% -
ROE 5.63% 2.47% -2.64% -2.47% 0.78% -3.41% -4.03% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 331.06 241.04 157.88 77.48 308.71 222.77 140.01 77.20%
EPS 15.77 6.75 -6.83 -6.40 2.05 -8.57 -10.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.732 2.591 2.592 2.623 2.513 2.494 7.99%
Adjusted Per Share Value based on latest NOSH - 110,781
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 331.02 240.90 157.87 77.51 308.30 222.71 140.00 77.20%
EPS 15.77 6.75 -6.83 -6.40 2.05 -8.57 -10.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7997 2.7303 2.591 2.5931 2.6195 2.5122 2.4938 7.99%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.68 0.67 0.88 0.91 0.86 0.80 0.75 -
P/RPS 0.21 0.28 0.56 1.17 0.28 0.36 0.54 -46.62%
P/EPS 4.31 9.93 -12.88 -14.22 41.95 -9.33 -7.47 -
EY 23.19 10.07 -7.76 -7.03 2.38 -10.71 -13.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.34 0.35 0.33 0.32 0.30 -13.78%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 11/08/11 18/05/11 28/02/11 24/11/10 25/08/10 -
Price 0.74 0.76 0.715 0.90 0.85 0.84 0.82 -
P/RPS 0.22 0.32 0.45 1.16 0.28 0.38 0.59 -48.10%
P/EPS 4.69 11.26 -10.47 -14.06 41.46 -9.80 -8.17 -
EY 21.31 8.88 -9.55 -7.11 2.41 -10.20 -12.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.28 0.35 0.32 0.33 0.33 -14.65%

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