[UTUSAN] QoQ TTM 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- 50.72%
YoY- 70.68%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 377,014 373,367 369,064 372,173 370,395 363,574 360,109 3.10%
PBT 24,404 18,771 21,426 28,058 17,584 14,379 15,773 33.73%
Tax -6,675 -6,139 -6,107 -6,853 -3,523 -3,712 -5,409 15.03%
NP 17,729 12,632 15,319 21,205 14,061 10,667 10,364 42.98%
-
NP to SH 17,838 12,772 15,516 21,326 14,149 10,724 10,364 43.57%
-
Tax Rate 27.35% 32.70% 28.50% 24.42% 20.04% 25.82% 34.29% -
Total Cost 359,285 360,735 353,745 350,968 356,334 352,907 349,745 1.80%
-
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 4.70% 3.38% 4.15% 5.70% 3.80% 2.93% 2.88% -
ROE 7.59% 5.67% 6.92% 9.78% 6.48% 4.99% 4.95% -
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 345.05 342.57 337.34 341.28 339.44 333.04 330.27 2.95%
EPS 16.33 11.72 14.18 19.56 12.97 9.82 9.51 43.34%
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 340.47 337.17 333.29 336.10 334.49 328.33 325.20 3.10%
EPS 16.11 11.53 14.01 19.26 12.78 9.68 9.36 43.57%
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 0.28 0.30 0.30 0.31 0.31 0.32 0.36 -15.41%
P/EPS 5.94 8.79 7.05 5.47 8.17 10.69 12.41 -38.78%
EY 16.83 11.38 14.18 18.28 12.23 9.36 8.06 63.29%
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 0.46 0.29 0.32 0.30 0.31 0.33 0.31 30.06%
P/EPS 9.68 8.45 7.69 5.27 8.02 11.20 10.63 -6.04%
EY 10.33 11.84 13.01 18.99 12.47 8.93 9.41 6.41%
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