[UTUSAN] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 3.47%
YoY- -37.47%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 369,064 372,173 370,395 363,574 360,109 364,633 359,290 1.80%
PBT 21,426 28,058 17,584 14,379 15,773 19,575 23,949 -7.15%
Tax -6,107 -6,853 -3,523 -3,712 -5,409 -7,080 -8,063 -16.92%
NP 15,319 21,205 14,061 10,667 10,364 12,495 15,886 -2.39%
-
NP to SH 15,516 21,326 14,149 10,724 10,364 12,495 15,886 -1.56%
-
Tax Rate 28.50% 24.42% 20.04% 25.82% 34.29% 36.17% 33.67% -
Total Cost 353,745 350,968 356,334 352,907 349,745 352,138 343,404 1.99%
-
Net Worth 224,279 218,102 218,240 215,061 209,348 204,750 206,375 5.70%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - 1,749 -
Div Payout % - - - - - - 11.01% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 224,279 218,102 218,240 215,061 209,348 204,750 206,375 5.70%
NOSH 109,404 109,051 109,120 109,168 109,035 108,333 109,193 0.12%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.15% 5.70% 3.80% 2.93% 2.88% 3.43% 4.42% -
ROE 6.92% 9.78% 6.48% 4.99% 4.95% 6.10% 7.70% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 337.34 341.28 339.44 333.04 330.27 336.58 329.04 1.67%
EPS 14.18 19.56 12.97 9.82 9.51 11.53 14.55 -1.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 2.05 2.00 2.00 1.97 1.92 1.89 1.89 5.57%
Adjusted Per Share Value based on latest NOSH - 109,168
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 333.29 336.10 334.49 328.33 325.20 329.29 324.46 1.80%
EPS 14.01 19.26 12.78 9.68 9.36 11.28 14.35 -1.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.58 -
NAPS 2.0254 1.9696 1.9708 1.9421 1.8906 1.849 1.8637 5.70%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.00 1.07 1.06 1.05 1.18 1.40 1.38 -
P/RPS 0.30 0.31 0.31 0.32 0.36 0.42 0.42 -20.11%
P/EPS 7.05 5.47 8.17 10.69 12.41 12.14 9.49 -17.98%
EY 14.18 18.28 12.23 9.36 8.06 8.24 10.54 21.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.16 -
P/NAPS 0.49 0.54 0.53 0.53 0.61 0.74 0.73 -23.35%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 23/02/06 30/11/05 17/08/05 18/05/05 23/02/05 30/11/04 -
Price 1.09 1.03 1.04 1.10 1.01 1.34 1.41 -
P/RPS 0.32 0.30 0.31 0.33 0.31 0.40 0.43 -17.89%
P/EPS 7.69 5.27 8.02 11.20 10.63 11.62 9.69 -14.29%
EY 13.01 18.99 12.47 8.93 9.41 8.61 10.32 16.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.14 -
P/NAPS 0.53 0.52 0.52 0.56 0.53 0.71 0.75 -20.67%

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