[UTUSAN] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 167.7%
YoY- -17.82%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 184,219 178,727 181,033 179,839 180,898 166,403 162,264 2.13%
PBT 2,240 8,134 -531 8,758 13,954 1,962 5,925 -14.95%
Tax -1,256 -1,367 73 -735 -4,009 -778 -2,345 -9.87%
NP 984 6,767 -458 8,023 9,945 1,184 3,580 -19.35%
-
NP to SH 984 6,767 -382 8,173 9,945 1,184 3,580 -19.35%
-
Tax Rate 56.07% 16.81% - 8.39% 28.73% 39.65% 39.58% -
Total Cost 183,235 171,960 181,491 171,816 170,953 165,219 158,684 2.42%
-
Net Worth 280,495 251,741 225,598 215,251 204,139 119,947 113,663 16.23%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 280,495 251,741 225,598 215,251 204,139 119,947 113,663 16.23%
NOSH 110,561 110,752 109,142 109,264 109,165 77,385 77,321 6.13%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 0.53% 3.79% -0.25% 4.46% 5.50% 0.71% 2.21% -
ROE 0.35% 2.69% -0.17% 3.80% 4.87% 0.99% 3.15% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 166.62 161.37 165.87 164.59 165.71 215.03 209.86 -3.76%
EPS 0.89 6.11 -0.35 7.48 9.11 1.53 4.63 -24.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.537 2.273 2.067 1.97 1.87 1.55 1.47 9.51%
Adjusted Per Share Value based on latest NOSH - 109,168
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 166.36 161.40 163.48 162.41 163.36 150.27 146.53 2.13%
EPS 0.89 6.11 -0.34 7.38 8.98 1.07 3.23 -19.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5331 2.2734 2.0373 1.9439 1.8435 1.0832 1.0265 16.23%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.89 1.13 1.03 1.05 1.40 2.26 1.55 -
P/RPS 0.53 0.70 0.62 0.64 0.84 1.05 0.74 -5.40%
P/EPS 100.00 18.49 -294.29 14.04 15.37 147.71 33.48 19.98%
EY 1.00 5.41 -0.34 7.12 6.51 0.68 2.99 -16.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.50 0.50 0.53 0.75 1.46 1.05 -16.71%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 29/08/07 30/08/06 17/08/05 25/08/04 12/08/03 22/08/02 -
Price 0.80 1.12 0.99 1.10 1.30 2.09 1.44 -
P/RPS 0.48 0.69 0.60 0.67 0.78 0.97 0.69 -5.86%
P/EPS 89.89 18.33 -282.86 14.71 14.27 136.60 31.10 19.33%
EY 1.11 5.46 -0.35 6.80 7.01 0.73 3.22 -16.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.49 0.48 0.56 0.70 1.35 0.98 -17.00%

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