[UTUSAN] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 6.56%
YoY- 168.64%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 94,672 86,361 97,208 95,126 90,369 89,470 95,430 -0.53%
PBT 2,965 -3,495 13,289 6,012 5,620 3,137 2,815 3.53%
Tax -589 662 -5,625 -587 -557 -84 -2,295 -59.71%
NP 2,376 -2,833 7,664 5,425 5,063 3,053 520 176.12%
-
NP to SH 2,376 -2,757 7,697 5,456 5,120 3,053 520 176.12%
-
Tax Rate 19.87% - 42.33% 9.76% 9.91% 2.68% 81.53% -
Total Cost 92,296 89,194 89,544 89,701 85,306 86,417 94,910 -1.84%
-
Net Worth 225,284 224,279 218,102 218,240 215,061 209,348 204,750 6.59%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 225,284 224,279 218,102 218,240 215,061 209,348 204,750 6.59%
NOSH 108,990 109,404 109,051 109,120 109,168 109,035 108,333 0.40%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.51% -3.28% 7.88% 5.70% 5.60% 3.41% 0.54% -
ROE 1.05% -1.23% 3.53% 2.50% 2.38% 1.46% 0.25% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 86.86 78.94 89.14 87.18 82.78 82.06 88.09 -0.93%
EPS 2.18 -2.52 7.05 5.00 4.69 2.80 0.48 175.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.067 2.05 2.00 2.00 1.97 1.92 1.89 6.16%
Adjusted Per Share Value based on latest NOSH - 109,120
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 85.49 77.99 87.79 85.90 81.61 80.80 86.18 -0.53%
EPS 2.15 -2.49 6.95 4.93 4.62 2.76 0.47 176.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0345 2.0254 1.9696 1.9708 1.9421 1.8906 1.849 6.59%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.03 1.00 1.07 1.06 1.05 1.18 1.40 -
P/RPS 1.19 1.27 1.20 1.22 1.27 1.44 1.59 -17.61%
P/EPS 47.25 -39.68 15.16 21.20 22.39 42.14 291.67 -70.38%
EY 2.12 -2.52 6.60 4.72 4.47 2.37 0.34 239.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.54 0.53 0.53 0.61 0.74 -23.05%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 24/05/06 23/02/06 30/11/05 17/08/05 18/05/05 23/02/05 -
Price 0.99 1.09 1.03 1.04 1.10 1.01 1.34 -
P/RPS 1.14 1.38 1.16 1.19 1.33 1.23 1.52 -17.49%
P/EPS 45.41 -43.25 14.59 20.80 23.45 36.07 279.17 -70.30%
EY 2.20 -2.31 6.85 4.81 4.26 2.77 0.36 235.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.52 0.52 0.56 0.53 0.71 -23.02%

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