[UTUSAN] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -2.27%
YoY- -41.11%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 366,428 352,004 345,444 357,880 375,976 332,024 75,009 30.22%
PBT 5,476 23,400 -13,980 12,548 27,756 10,220 1,652 22.08%
Tax -1,376 -3,240 2,648 -336 -7,020 -3,440 -588 15.20%
NP 4,100 20,160 -11,332 12,212 20,736 6,780 1,064 25.18%
-
NP to SH 4,100 20,160 -11,028 12,212 20,736 6,780 1,064 25.18%
-
Tax Rate 25.13% 13.85% - 2.68% 25.29% 33.66% 35.59% -
Total Cost 362,328 331,844 356,776 345,668 355,240 325,244 73,945 30.29%
-
Net Worth 279,615 249,568 224,279 209,348 200,811 121,513 110,255 16.76%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 279,615 249,568 224,279 209,348 200,811 121,513 110,255 16.76%
NOSH 110,215 110,526 109,404 109,035 109,136 77,397 77,101 6.13%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 1.12% 5.73% -3.28% 3.41% 5.52% 2.04% 1.42% -
ROE 1.47% 8.08% -4.92% 5.83% 10.33% 5.58% 0.97% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 332.47 318.48 315.75 328.22 344.50 428.99 97.29 22.70%
EPS 3.72 18.24 -10.08 11.20 19.00 8.76 1.38 17.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.537 2.258 2.05 1.92 1.84 1.57 1.43 10.01%
Adjusted Per Share Value based on latest NOSH - 109,035
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 330.91 317.88 311.96 323.19 339.53 299.84 67.74 30.22%
EPS 3.70 18.21 -9.96 11.03 18.73 6.12 0.96 25.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5251 2.2538 2.0254 1.8906 1.8135 1.0973 0.9957 16.76%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.98 1.13 1.00 1.18 1.70 1.05 1.68 -
P/RPS 0.29 0.35 0.32 0.36 0.49 0.24 1.73 -25.72%
P/EPS 26.34 6.20 -9.92 10.54 8.95 11.99 121.74 -22.50%
EY 3.80 16.14 -10.08 9.49 11.18 8.34 0.82 29.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.50 0.49 0.61 0.92 0.67 1.17 -16.71%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 23/05/07 24/05/06 18/05/05 17/05/04 08/05/03 08/05/02 -
Price 0.95 1.13 1.09 1.01 1.41 1.11 1.72 -
P/RPS 0.29 0.35 0.35 0.31 0.41 0.26 1.77 -26.00%
P/EPS 25.54 6.20 -10.81 9.02 7.42 12.67 124.64 -23.19%
EY 3.92 16.14 -9.25 11.09 13.48 7.89 0.80 30.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.50 0.53 0.53 0.77 0.71 1.20 -17.79%

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