[UTUSAN] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 141.02%
YoY- -55.73%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 361,538 359,783 351,186 340,188 340,188 339,337 343,894 3.38%
PBT 20,418 7,337 4,404 4,773 -5,137 3,255 9,407 67.55%
Tax -1,195 -1,516 -3,182 -2,506 -389 -2,128 -2,866 -44.15%
NP 19,223 5,821 1,222 2,267 -5,526 1,127 6,541 105.03%
-
NP to SH 19,223 5,821 1,222 2,267 -5,526 1,127 6,541 105.03%
-
Tax Rate 5.85% 20.66% 72.25% 52.50% - 65.38% 30.47% -
Total Cost 342,315 353,962 349,964 337,921 345,714 338,210 337,353 0.97%
-
Net Worth 302,633 285,010 287,144 290,583 278,652 276,191 281,324 4.98%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 302,633 285,010 287,144 290,583 278,652 276,191 281,324 4.98%
NOSH 110,773 109,999 110,781 110,783 110,884 110,742 110,714 0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.32% 1.62% 0.35% 0.67% -1.62% 0.33% 1.90% -
ROE 6.35% 2.04% 0.43% 0.78% -1.98% 0.41% 2.33% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 326.38 327.08 317.01 307.08 306.80 306.42 310.61 3.35%
EPS 17.35 5.29 1.10 2.05 -4.98 1.02 5.91 104.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.732 2.591 2.592 2.623 2.513 2.494 2.541 4.94%
Adjusted Per Share Value based on latest NOSH - 110,783
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 326.49 324.91 317.14 307.21 307.21 306.44 310.56 3.38%
EPS 17.36 5.26 1.10 2.05 -4.99 1.02 5.91 104.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.733 2.5738 2.5931 2.6242 2.5164 2.4942 2.5405 4.98%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.67 0.88 0.91 0.86 0.80 0.75 0.89 -
P/RPS 0.21 0.27 0.29 0.28 0.26 0.24 0.29 -19.34%
P/EPS 3.86 16.63 82.50 42.03 -16.05 73.70 15.06 -59.61%
EY 25.90 6.01 1.21 2.38 -6.23 1.36 6.64 147.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.34 0.35 0.33 0.32 0.30 0.35 -20.07%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 11/08/11 18/05/11 28/02/11 24/11/10 25/08/10 17/05/10 -
Price 0.76 0.715 0.90 0.85 0.84 0.82 0.82 -
P/RPS 0.23 0.22 0.28 0.28 0.27 0.27 0.26 -7.84%
P/EPS 4.38 13.51 81.59 41.54 -16.86 80.58 13.88 -53.61%
EY 22.83 7.40 1.23 2.41 -5.93 1.24 7.20 115.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.35 0.32 0.33 0.33 0.32 -8.50%

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