[UTUSAN] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -27.24%
YoY- 49.71%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 384,775 377,014 373,367 369,064 372,173 370,395 363,574 3.83%
PBT 20,706 24,404 18,771 21,426 28,058 17,584 14,379 27.43%
Tax -1,513 -6,675 -6,139 -6,107 -6,853 -3,523 -3,712 -44.93%
NP 19,193 17,729 12,632 15,319 21,205 14,061 10,667 47.77%
-
NP to SH 19,357 17,838 12,772 15,516 21,326 14,149 10,724 48.08%
-
Tax Rate 7.31% 27.35% 32.70% 28.50% 24.42% 20.04% 25.82% -
Total Cost 365,582 359,285 360,735 353,745 350,968 356,334 352,907 2.37%
-
Net Worth 243,603 235,024 225,284 224,279 218,102 218,240 215,061 8.63%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,186 - - - - - - -
Div Payout % 11.30% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 243,603 235,024 225,284 224,279 218,102 218,240 215,061 8.63%
NOSH 109,337 109,262 108,990 109,404 109,051 109,120 109,168 0.10%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.99% 4.70% 3.38% 4.15% 5.70% 3.80% 2.93% -
ROE 7.95% 7.59% 5.67% 6.92% 9.78% 6.48% 4.99% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 351.92 345.05 342.57 337.34 341.28 339.44 333.04 3.73%
EPS 17.70 16.33 11.72 14.18 19.56 12.97 9.82 47.94%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.228 2.151 2.067 2.05 2.00 2.00 1.97 8.52%
Adjusted Per Share Value based on latest NOSH - 109,404
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 347.48 340.47 337.17 333.29 336.10 334.49 328.33 3.84%
EPS 17.48 16.11 11.53 14.01 19.26 12.78 9.68 48.13%
DPS 1.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1999 2.1224 2.0345 2.0254 1.9696 1.9708 1.9421 8.63%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.40 0.97 1.03 1.00 1.07 1.06 1.05 -
P/RPS 0.40 0.28 0.30 0.30 0.31 0.31 0.32 15.99%
P/EPS 7.91 5.94 8.79 7.05 5.47 8.17 10.69 -18.14%
EY 12.65 16.83 11.38 14.18 18.28 12.23 9.36 22.17%
DY 1.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.45 0.50 0.49 0.54 0.53 0.53 12.17%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 30/08/06 24/05/06 23/02/06 30/11/05 17/08/05 -
Price 1.10 1.58 0.99 1.09 1.03 1.04 1.10 -
P/RPS 0.31 0.46 0.29 0.32 0.30 0.31 0.33 -4.07%
P/EPS 6.21 9.68 8.45 7.69 5.27 8.02 11.20 -32.43%
EY 16.09 10.33 11.84 13.01 18.99 12.47 8.93 47.91%
DY 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.73 0.48 0.53 0.52 0.52 0.56 -8.49%

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