[UTUSAN] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 41.07%
YoY- 1380.19%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 98,773 94,672 86,361 97,208 95,126 90,369 89,470 6.81%
PBT 11,645 2,965 -3,495 13,289 6,012 5,620 3,137 139.55%
Tax -1,123 -589 662 -5,625 -587 -557 -84 462.40%
NP 10,522 2,376 -2,833 7,664 5,425 5,063 3,053 127.99%
-
NP to SH 10,522 2,376 -2,757 7,697 5,456 5,120 3,053 127.99%
-
Tax Rate 9.64% 19.87% - 42.33% 9.76% 9.91% 2.68% -
Total Cost 88,251 92,296 89,194 89,544 89,701 85,306 86,417 1.40%
-
Net Worth 235,024 225,284 224,279 218,102 218,240 215,061 209,348 8.01%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 235,024 225,284 224,279 218,102 218,240 215,061 209,348 8.01%
NOSH 109,262 108,990 109,404 109,051 109,120 109,168 109,035 0.13%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.65% 2.51% -3.28% 7.88% 5.70% 5.60% 3.41% -
ROE 4.48% 1.05% -1.23% 3.53% 2.50% 2.38% 1.46% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 90.40 86.86 78.94 89.14 87.18 82.78 82.06 6.65%
EPS 9.63 2.18 -2.52 7.05 5.00 4.69 2.80 127.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.151 2.067 2.05 2.00 2.00 1.97 1.92 7.86%
Adjusted Per Share Value based on latest NOSH - 109,051
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 89.20 85.49 77.99 87.79 85.90 81.61 80.80 6.80%
EPS 9.50 2.15 -2.49 6.95 4.93 4.62 2.76 127.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1224 2.0345 2.0254 1.9696 1.9708 1.9421 1.8906 8.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.97 1.03 1.00 1.07 1.06 1.05 1.18 -
P/RPS 1.07 1.19 1.27 1.20 1.22 1.27 1.44 -17.94%
P/EPS 10.07 47.25 -39.68 15.16 21.20 22.39 42.14 -61.45%
EY 9.93 2.12 -2.52 6.60 4.72 4.47 2.37 159.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.49 0.54 0.53 0.53 0.61 -18.34%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 24/05/06 23/02/06 30/11/05 17/08/05 18/05/05 -
Price 1.58 0.99 1.09 1.03 1.04 1.10 1.01 -
P/RPS 1.75 1.14 1.38 1.16 1.19 1.33 1.23 26.47%
P/EPS 16.41 45.41 -43.25 14.59 20.80 23.45 36.07 -40.81%
EY 6.09 2.20 -2.31 6.85 4.81 4.26 2.77 68.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.48 0.53 0.52 0.52 0.56 0.53 23.76%

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