[UTUSAN] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -74.4%
YoY- -86.7%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 95,126 90,369 89,470 95,430 88,305 86,904 93,994 0.80%
PBT 6,012 5,620 3,137 2,815 2,807 7,014 6,939 -9.10%
Tax -587 -557 -84 -2,295 -776 -2,254 -1,755 -51.78%
NP 5,425 5,063 3,053 520 2,031 4,760 5,184 3.07%
-
NP to SH 5,456 5,120 3,053 520 2,031 4,760 5,184 3.46%
-
Tax Rate 9.76% 9.91% 2.68% 81.53% 27.65% 32.14% 25.29% -
Total Cost 89,701 85,306 86,417 94,910 86,274 82,144 88,810 0.66%
-
Net Worth 218,240 215,061 209,348 204,750 206,375 204,155 200,811 5.70%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 218,240 215,061 209,348 204,750 206,375 204,155 200,811 5.70%
NOSH 109,120 109,168 109,035 108,333 109,193 109,174 109,136 -0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.70% 5.60% 3.41% 0.54% 2.30% 5.48% 5.52% -
ROE 2.50% 2.38% 1.46% 0.25% 0.98% 2.33% 2.58% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 87.18 82.78 82.06 88.09 80.87 79.60 86.12 0.81%
EPS 5.00 4.69 2.80 0.48 1.86 4.36 4.75 3.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.97 1.92 1.89 1.89 1.87 1.84 5.71%
Adjusted Per Share Value based on latest NOSH - 108,333
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 85.90 81.61 80.80 86.18 79.75 78.48 84.88 0.79%
EPS 4.93 4.62 2.76 0.47 1.83 4.30 4.68 3.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9708 1.9421 1.8906 1.849 1.8637 1.8437 1.8135 5.69%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.06 1.05 1.18 1.40 1.38 1.40 1.70 -
P/RPS 1.22 1.27 1.44 1.59 1.71 1.76 1.97 -27.32%
P/EPS 21.20 22.39 42.14 291.67 74.19 32.11 35.79 -29.44%
EY 4.72 4.47 2.37 0.34 1.35 3.11 2.79 41.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.61 0.74 0.73 0.75 0.92 -30.74%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 17/08/05 18/05/05 23/02/05 30/11/04 25/08/04 17/05/04 -
Price 1.04 1.10 1.01 1.34 1.41 1.30 1.41 -
P/RPS 1.19 1.33 1.23 1.52 1.74 1.63 1.64 -19.23%
P/EPS 20.80 23.45 36.07 279.17 75.81 29.82 29.68 -21.08%
EY 4.81 4.26 2.77 0.36 1.32 3.35 3.37 26.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.53 0.71 0.75 0.70 0.77 -23.00%

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 ⃤ & 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