[UTUSAN] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 43.16%
YoY- -9.23%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 348,630 373,324 385,565 384,340 372,172 364,633 347,518 0.05%
PBT 7,252 7,800 44,179 20,706 28,377 19,576 13,054 -9.32%
Tax -2,131 -4,549 -7,734 -1,513 -7,265 -7,080 -4,664 -12.22%
NP 5,121 3,251 36,445 19,193 21,112 12,496 8,390 -7.89%
-
NP to SH 5,121 3,251 36,445 19,357 21,326 12,496 8,390 -7.89%
-
Tax Rate 29.38% 58.32% 17.51% 7.31% 25.60% 36.17% 35.73% -
Total Cost 343,509 370,073 349,120 365,147 351,060 352,137 339,128 0.21%
-
Net Worth 284,634 281,398 279,838 243,303 226,135 206,446 156,452 10.47%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 3,044 2,186 - - 1,748 -
Div Payout % - - 8.35% 11.29% - - 20.84% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 284,634 281,398 279,838 243,303 226,135 206,446 156,452 10.47%
NOSH 110,623 110,874 110,695 109,300 109,191 109,230 87,403 4.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.47% 0.87% 9.45% 4.99% 5.67% 3.43% 2.41% -
ROE 1.80% 1.16% 13.02% 7.96% 9.43% 6.05% 5.36% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 315.15 336.71 348.31 351.63 340.84 333.82 397.60 -3.79%
EPS 4.62 2.94 32.92 17.71 19.53 11.44 9.03 -10.55%
DPS 0.00 0.00 2.75 2.00 0.00 0.00 2.00 -
NAPS 2.573 2.538 2.528 2.226 2.071 1.89 1.79 6.22%
Adjusted Per Share Value based on latest NOSH - 109,337
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 314.84 337.14 348.19 347.08 336.10 329.29 313.83 0.05%
EPS 4.62 2.94 32.91 17.48 19.26 11.28 7.58 -7.91%
DPS 0.00 0.00 2.75 1.97 0.00 0.00 1.58 -
NAPS 2.5704 2.5412 2.5271 2.1972 2.0421 1.8643 1.4129 10.47%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.81 0.62 1.09 1.40 1.07 1.40 1.70 -
P/RPS 0.26 0.18 0.31 0.40 0.31 0.42 0.43 -8.03%
P/EPS 17.50 21.14 3.31 7.91 5.48 12.24 17.71 -0.19%
EY 5.72 4.73 30.21 12.65 18.25 8.17 5.65 0.20%
DY 0.00 0.00 2.52 1.43 0.00 0.00 1.18 -
P/NAPS 0.31 0.24 0.43 0.63 0.52 0.74 0.95 -17.01%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 27/02/08 28/02/07 23/02/06 23/02/05 25/02/04 -
Price 0.82 0.65 1.00 1.10 1.03 1.34 1.93 -
P/RPS 0.26 0.19 0.29 0.31 0.30 0.40 0.49 -10.01%
P/EPS 17.71 22.17 3.04 6.21 5.27 11.71 20.11 -2.09%
EY 5.65 4.51 32.92 16.10 18.96 8.54 4.97 2.15%
DY 0.00 0.00 2.75 1.82 0.00 0.00 1.04 -
P/NAPS 0.32 0.26 0.40 0.49 0.50 0.71 1.08 -18.33%

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