[UTUSAN] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 342.85%
YoY- 92.85%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 90,726 88,001 104,969 98,773 94,672 86,361 97,208 -4.50%
PBT 2,284 5,850 9,591 11,645 2,965 -3,495 13,289 -69.18%
Tax -557 -810 -463 -1,123 -589 662 -5,625 -78.68%
NP 1,727 5,040 9,128 10,522 2,376 -2,833 7,664 -63.07%
-
NP to SH 1,727 5,040 9,216 10,522 2,376 -2,757 7,697 -63.17%
-
Tax Rate 24.39% 13.85% 4.83% 9.64% 19.87% - 42.33% -
Total Cost 88,999 82,961 95,841 88,251 92,296 89,194 89,544 -0.40%
-
Net Worth 251,632 249,568 243,603 235,024 225,284 224,279 218,102 10.03%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 2,186 - - - - -
Div Payout % - - 23.73% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 251,632 249,568 243,603 235,024 225,284 224,279 218,102 10.03%
NOSH 110,705 110,526 109,337 109,262 108,990 109,404 109,051 1.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.90% 5.73% 8.70% 10.65% 2.51% -3.28% 7.88% -
ROE 0.69% 2.02% 3.78% 4.48% 1.05% -1.23% 3.53% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 81.95 79.62 96.00 90.40 86.86 78.94 89.14 -5.46%
EPS 1.56 4.56 8.43 9.63 2.18 -2.52 7.05 -63.51%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.273 2.258 2.228 2.151 2.067 2.05 2.00 8.93%
Adjusted Per Share Value based on latest NOSH - 109,262
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 81.93 79.47 94.79 89.20 85.49 77.99 87.79 -4.51%
EPS 1.56 4.55 8.32 9.50 2.15 -2.49 6.95 -63.16%
DPS 0.00 0.00 1.97 0.00 0.00 0.00 0.00 -
NAPS 2.2724 2.2538 2.1999 2.1224 2.0345 2.0254 1.9696 10.03%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.13 1.13 1.40 0.97 1.03 1.00 1.07 -
P/RPS 1.38 1.42 1.46 1.07 1.19 1.27 1.20 9.79%
P/EPS 72.44 24.78 16.61 10.07 47.25 -39.68 15.16 184.50%
EY 1.38 4.04 6.02 9.93 2.12 -2.52 6.60 -64.87%
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.63 0.45 0.50 0.49 0.54 -5.01%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 23/05/07 28/02/07 29/11/06 30/08/06 24/05/06 23/02/06 -
Price 1.12 1.13 1.10 1.58 0.99 1.09 1.03 -
P/RPS 1.37 1.42 1.15 1.75 1.14 1.38 1.16 11.76%
P/EPS 71.79 24.78 13.05 16.41 45.41 -43.25 14.59 190.13%
EY 1.39 4.04 7.66 6.09 2.20 -2.31 6.85 -65.56%
DY 0.00 0.00 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.49 0.73 0.48 0.53 0.52 -3.89%

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