[UTUSAN] QoQ TTM 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- 39.66%
YoY- 26.07%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 382,469 386,415 384,775 377,014 373,367 369,064 372,173 1.84%
PBT 29,370 30,051 20,706 24,404 18,771 21,426 28,058 3.10%
Tax -2,953 -2,985 -1,513 -6,675 -6,139 -6,107 -6,853 -43.03%
NP 26,417 27,066 19,193 17,729 12,632 15,319 21,205 15.82%
-
NP to SH 26,505 27,154 19,357 17,838 12,772 15,516 21,326 15.64%
-
Tax Rate 10.05% 9.93% 7.31% 27.35% 32.70% 28.50% 24.42% -
Total Cost 356,052 359,349 365,582 359,285 360,735 353,745 350,968 0.96%
-
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 2,186 2,186 - - - - -
Div Payout % 8.25% 8.05% 11.30% - - - - -
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 6.91% 7.00% 4.99% 4.70% 3.38% 4.15% 5.70% -
ROE 10.53% 10.88% 7.95% 7.59% 5.67% 6.92% 9.78% -
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 345.48 349.61 351.92 345.05 342.57 337.34 341.28 0.82%
EPS 23.94 24.57 17.70 16.33 11.72 14.18 19.56 14.46%
DPS 2.00 2.00 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 345.39 348.96 347.48 340.47 337.17 333.29 336.10 1.83%
EPS 23.94 24.52 17.48 16.11 11.53 14.01 19.26 15.65%
DPS 1.97 1.97 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 0.33 0.32 0.40 0.28 0.30 0.30 0.31 4.26%
P/EPS 4.72 4.60 7.91 5.94 8.79 7.05 5.47 -9.38%
EY 21.19 21.74 12.65 16.83 11.38 14.18 18.28 10.37%
DY 1.77 1.77 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 0.32 0.32 0.31 0.46 0.29 0.32 0.30 4.40%
P/EPS 4.68 4.60 6.21 9.68 8.45 7.69 5.27 -7.63%
EY 21.38 21.74 16.09 10.33 11.84 13.01 18.99 8.24%
DY 1.79 1.77 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