[UTUSAN] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 160.96%
YoY- 74.13%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 246,611 253,847 276,371 283,225 279,806 274,965 269,203 -1.44%
PBT -10,682 1,707 2,209 20,187 11,115 14,770 16,762 -
Tax 1,195 -547 -1,191 -2,528 -1,050 -1,322 -4,786 -
NP -9,487 1,160 1,018 17,659 10,065 13,448 11,976 -
-
NP to SH -9,487 1,160 1,018 17,659 10,141 13,629 11,976 -
-
Tax Rate - 32.04% 53.92% 12.52% 9.45% 8.95% 28.55% -
Total Cost 256,098 252,687 275,353 265,566 269,741 261,517 257,227 -0.07%
-
Net Worth 278,189 280,278 278,400 260,954 235,057 218,413 206,520 5.08%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 278,189 280,278 278,400 260,954 235,057 218,413 206,520 5.08%
NOSH 110,700 110,476 110,652 110,714 109,278 109,206 109,270 0.21%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -3.85% 0.46% 0.37% 6.23% 3.60% 4.89% 4.45% -
ROE -3.41% 0.41% 0.37% 6.77% 4.31% 6.24% 5.80% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 222.77 229.78 249.77 255.82 256.05 251.78 246.36 -1.66%
EPS -8.57 1.05 0.92 15.95 9.28 12.48 10.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.513 2.537 2.516 2.357 2.151 2.00 1.89 4.86%
Adjusted Per Share Value based on latest NOSH - 110,701
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 222.71 229.24 249.58 255.77 252.68 248.31 243.11 -1.44%
EPS -8.57 1.05 0.92 15.95 9.16 12.31 10.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5122 2.5311 2.5141 2.3566 2.1227 1.9724 1.865 5.08%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.80 0.96 0.70 1.15 0.97 1.06 1.38 -
P/RPS 0.36 0.42 0.28 0.45 0.38 0.42 0.56 -7.09%
P/EPS -9.33 91.43 76.09 7.21 10.45 8.49 12.59 -
EY -10.71 1.09 1.31 13.87 9.57 11.77 7.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.38 0.28 0.49 0.45 0.53 0.73 -12.83%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 23/11/09 26/11/08 28/11/07 29/11/06 30/11/05 30/11/04 -
Price 0.84 0.81 0.60 1.13 1.58 1.04 1.41 -
P/RPS 0.38 0.35 0.24 0.44 0.62 0.41 0.57 -6.53%
P/EPS -9.80 77.14 65.22 7.08 17.03 8.33 12.86 -
EY -10.20 1.30 1.53 14.12 5.87 12.00 7.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.24 0.48 0.73 0.52 0.75 -12.78%

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