[UTUSAN] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -2.39%
YoY- 107.52%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 389,172 385,566 388,195 382,469 386,415 384,775 377,014 2.13%
PBT 39,699 44,180 29,779 29,370 30,051 20,706 24,404 38.27%
Tax -7,268 -7,734 -2,991 -2,953 -2,985 -1,513 -6,675 5.83%
NP 32,431 36,446 26,788 26,417 27,066 19,193 17,729 49.51%
-
NP to SH 32,431 36,446 26,876 26,505 27,154 19,357 17,838 48.90%
-
Tax Rate 18.31% 17.51% 10.04% 10.05% 9.93% 7.31% 27.35% -
Total Cost 356,741 349,120 361,407 356,052 359,349 365,582 359,285 -0.47%
-
Net Worth 279,615 279,792 260,922 251,632 249,568 243,603 235,024 12.26%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 3,043 3,043 2,186 2,186 2,186 2,186 - -
Div Payout % 9.38% 8.35% 8.14% 8.25% 8.05% 11.30% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 279,615 279,792 260,922 251,632 249,568 243,603 235,024 12.26%
NOSH 110,215 110,677 110,701 110,705 110,526 109,337 109,262 0.58%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.33% 9.45% 6.90% 6.91% 7.00% 4.99% 4.70% -
ROE 11.60% 13.03% 10.30% 10.53% 10.88% 7.95% 7.59% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 353.10 348.37 350.67 345.48 349.61 351.92 345.05 1.54%
EPS 29.43 32.93 24.28 23.94 24.57 17.70 16.33 48.04%
DPS 2.75 2.75 2.00 2.00 2.00 2.00 0.00 -
NAPS 2.537 2.528 2.357 2.273 2.258 2.228 2.151 11.62%
Adjusted Per Share Value based on latest NOSH - 110,705
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 351.45 348.19 350.57 345.39 348.96 347.48 340.47 2.13%
EPS 29.29 32.91 24.27 23.94 24.52 17.48 16.11 48.91%
DPS 2.75 2.75 1.97 1.97 1.97 1.97 0.00 -
NAPS 2.5251 2.5267 2.3563 2.2724 2.2538 2.1999 2.1224 12.26%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.98 1.09 1.15 1.13 1.13 1.40 0.97 -
P/RPS 0.28 0.31 0.33 0.33 0.32 0.40 0.28 0.00%
P/EPS 3.33 3.31 4.74 4.72 4.60 7.91 5.94 -31.98%
EY 30.03 30.21 21.11 21.19 21.74 12.65 16.83 47.05%
DY 2.81 2.52 1.74 1.77 1.77 1.43 0.00 -
P/NAPS 0.39 0.43 0.49 0.50 0.50 0.63 0.45 -9.09%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 27/02/08 28/11/07 29/08/07 23/05/07 28/02/07 29/11/06 -
Price 0.95 1.00 1.13 1.12 1.13 1.10 1.58 -
P/RPS 0.27 0.29 0.32 0.32 0.32 0.31 0.46 -29.87%
P/EPS 3.23 3.04 4.65 4.68 4.60 6.21 9.68 -51.85%
EY 30.97 32.93 21.48 21.38 21.74 16.09 10.33 107.78%
DY 2.89 2.75 1.77 1.79 1.77 1.82 0.00 -
P/NAPS 0.37 0.40 0.48 0.49 0.50 0.49 0.73 -36.40%

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