[UTUSAN] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 35.61%
YoY- 88.28%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 378,711 391,057 389,172 385,566 388,195 382,469 386,415 -1.32%
PBT 26,201 38,286 39,699 44,180 29,779 29,370 30,051 -8.71%
Tax -6,398 -7,623 -7,268 -7,734 -2,991 -2,953 -2,985 66.00%
NP 19,803 30,663 32,431 36,446 26,788 26,417 27,066 -18.75%
-
NP to SH 19,803 30,663 32,431 36,446 26,876 26,505 27,154 -18.93%
-
Tax Rate 24.42% 19.91% 18.31% 17.51% 10.04% 10.05% 9.93% -
Total Cost 358,908 360,394 356,741 349,120 361,407 356,052 359,349 -0.08%
-
Net Worth 276,760 260,042 279,615 279,792 260,922 251,632 249,568 7.11%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,043 3,043 3,043 3,043 2,186 2,186 2,186 24.59%
Div Payout % 15.37% 9.93% 9.38% 8.35% 8.14% 8.25% 8.05% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 276,760 260,042 279,615 279,792 260,922 251,632 249,568 7.11%
NOSH 110,000 102,500 110,215 110,677 110,701 110,705 110,526 -0.31%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.23% 7.84% 8.33% 9.45% 6.90% 6.91% 7.00% -
ROE 7.16% 11.79% 11.60% 13.03% 10.30% 10.53% 10.88% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 344.28 381.52 353.10 348.37 350.67 345.48 349.61 -1.01%
EPS 18.00 29.92 29.43 32.93 24.28 23.94 24.57 -18.68%
DPS 2.77 2.97 2.75 2.75 2.00 2.00 2.00 24.17%
NAPS 2.516 2.537 2.537 2.528 2.357 2.273 2.258 7.45%
Adjusted Per Share Value based on latest NOSH - 110,677
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 342.00 353.15 351.45 348.19 350.57 345.39 348.96 -1.33%
EPS 17.88 27.69 29.29 32.91 24.27 23.94 24.52 -18.93%
DPS 2.75 2.75 2.75 2.75 1.97 1.97 1.97 24.82%
NAPS 2.4993 2.3484 2.5251 2.5267 2.3563 2.2724 2.2538 7.11%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.70 0.89 0.98 1.09 1.15 1.13 1.13 -
P/RPS 0.20 0.23 0.28 0.31 0.33 0.33 0.32 -26.83%
P/EPS 3.89 2.98 3.33 3.31 4.74 4.72 4.60 -10.54%
EY 25.72 33.61 30.03 30.21 21.11 21.19 21.74 11.82%
DY 3.95 3.34 2.81 2.52 1.74 1.77 1.77 70.52%
P/NAPS 0.28 0.35 0.39 0.43 0.49 0.50 0.50 -31.98%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 21/05/08 27/02/08 28/11/07 29/08/07 23/05/07 -
Price 0.60 0.80 0.95 1.00 1.13 1.12 1.13 -
P/RPS 0.17 0.21 0.27 0.29 0.32 0.32 0.32 -34.33%
P/EPS 3.33 2.67 3.23 3.04 4.65 4.68 4.60 -19.32%
EY 30.00 37.39 30.97 32.93 21.48 21.38 21.74 23.87%
DY 4.61 3.71 2.89 2.75 1.77 1.79 1.77 88.97%
P/NAPS 0.24 0.32 0.37 0.40 0.48 0.49 0.50 -38.61%

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