[UTUSAN] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 11.17%
YoY- 13.8%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 368,494 377,633 373,074 366,620 358,937 343,241 332,529 1.72%
PBT 2,945 26,916 14,820 19,693 22,349 7,818 12,874 -21.77%
Tax -1,588 -3,370 -1,400 -1,762 -6,381 -1,846 -7,202 -22.25%
NP 1,357 23,545 13,420 17,930 15,968 5,972 5,672 -21.19%
-
NP to SH 1,357 23,545 13,521 18,172 15,968 5,972 5,672 -21.19%
-
Tax Rate 53.92% 12.52% 9.45% 8.95% 28.55% 23.61% 55.94% -
Total Cost 367,137 354,088 359,654 348,689 342,969 337,269 326,857 1.95%
-
Net Worth 278,400 260,954 235,057 218,413 206,520 154,840 117,565 15.43%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 278,400 260,954 235,057 218,413 206,520 154,840 117,565 15.43%
NOSH 110,652 110,714 109,278 109,206 109,270 87,480 77,345 6.14%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 0.37% 6.23% 3.60% 4.89% 4.45% 1.74% 1.71% -
ROE 0.49% 9.02% 5.75% 8.32% 7.73% 3.86% 4.82% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 333.02 341.09 341.40 335.71 328.49 392.36 429.93 -4.16%
EPS 1.23 21.27 12.37 16.64 14.61 6.83 7.33 -25.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.516 2.357 2.151 2.00 1.89 1.77 1.52 8.75%
Adjusted Per Share Value based on latest NOSH - 109,120
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 332.77 341.03 336.91 331.08 324.14 309.97 300.30 1.72%
EPS 1.23 21.26 12.21 16.41 14.42 5.39 5.12 -21.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5141 2.3566 2.1227 1.9724 1.865 1.3983 1.0617 15.43%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.70 1.15 0.97 1.06 1.38 1.93 1.23 -
P/RPS 0.21 0.34 0.28 0.32 0.42 0.49 0.29 -5.23%
P/EPS 57.07 5.41 7.84 6.37 9.44 28.27 16.77 22.62%
EY 1.75 18.49 12.76 15.70 10.59 3.54 5.96 -18.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.49 0.45 0.53 0.73 1.09 0.81 -16.21%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 28/11/07 29/11/06 30/11/05 30/11/04 13/11/03 26/11/02 -
Price 0.60 1.13 1.58 1.04 1.41 1.85 1.21 -
P/RPS 0.18 0.33 0.46 0.31 0.43 0.47 0.28 -7.09%
P/EPS 48.91 5.31 12.77 6.25 9.65 27.10 16.50 19.83%
EY 2.04 18.82 7.83 16.00 10.36 3.69 6.06 -16.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.48 0.73 0.52 0.75 1.05 0.80 -18.16%

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