[UTUSAN] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 170.84%
YoY- -82.72%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 339,337 343,894 348,582 350,752 353,375 361,235 373,324 -6.18%
PBT 3,255 9,407 7,252 7,326 -2,833 -2,220 7,828 -44.37%
Tax -2,128 -2,866 -2,131 -3,905 -1,996 -2,992 -4,550 -39.83%
NP 1,127 6,541 5,121 3,421 -4,829 -5,212 3,278 -51.01%
-
NP to SH 1,127 6,541 5,121 3,421 -4,829 -5,212 3,278 -51.01%
-
Tax Rate 65.38% 30.47% 29.38% 53.30% - - 58.12% -
Total Cost 338,210 337,353 343,461 347,331 358,204 366,447 370,046 -5.83%
-
Net Worth 276,191 281,324 284,745 280,935 272,607 273,679 221,958 15.73%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 276,191 281,324 284,745 280,935 272,607 273,679 221,958 15.73%
NOSH 110,742 110,714 110,666 110,735 110,322 110,756 110,979 -0.14%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.33% 1.90% 1.47% 0.98% -1.37% -1.44% 0.88% -
ROE 0.41% 2.33% 1.80% 1.22% -1.77% -1.90% 1.48% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 306.42 310.61 314.98 316.75 320.31 326.15 336.39 -6.04%
EPS 1.02 5.91 4.63 3.09 -4.38 -4.71 2.95 -50.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.494 2.541 2.573 2.537 2.471 2.471 2.00 15.90%
Adjusted Per Share Value based on latest NOSH - 110,735
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 306.44 310.56 314.79 316.75 319.12 326.22 337.14 -6.18%
EPS 1.02 5.91 4.62 3.09 -4.36 -4.71 2.96 -50.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4942 2.5405 2.5714 2.537 2.4618 2.4715 2.0044 15.73%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.75 0.89 0.81 0.96 0.69 0.61 0.62 -
P/RPS 0.24 0.29 0.26 0.30 0.22 0.19 0.18 21.20%
P/EPS 73.70 15.06 17.50 31.07 -15.76 -12.96 20.99 131.54%
EY 1.36 6.64 5.71 3.22 -6.34 -7.71 4.76 -56.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.31 0.38 0.28 0.25 0.31 -2.16%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 17/05/10 24/02/10 23/11/09 26/08/09 20/05/09 27/02/09 -
Price 0.82 0.82 0.82 0.81 0.88 0.72 0.65 -
P/RPS 0.27 0.26 0.26 0.26 0.27 0.22 0.19 26.47%
P/EPS 80.58 13.88 17.72 26.22 -20.10 -15.30 22.01 138.10%
EY 1.24 7.20 5.64 3.81 -4.97 -6.54 4.54 -58.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.32 0.32 0.36 0.29 0.33 0.00%

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