[UTUSAN] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 72.46%
YoY- 103.84%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 94,783 94,783 96,953 102,340 104,969 97,208 95,430 -0.11%
PBT 15,455 5,545 5,619 23,992 9,591 13,289 2,815 32.80%
Tax -3,701 -1,584 -3,358 -5,206 -463 -5,625 -2,295 8.28%
NP 11,754 3,961 2,261 18,786 9,128 7,664 520 68.11%
-
NP to SH 11,754 3,961 2,261 18,786 9,216 7,697 520 68.11%
-
Tax Rate 23.95% 28.57% 59.76% 21.70% 4.83% 42.33% 81.53% -
Total Cost 83,029 90,822 94,692 83,554 95,841 89,544 94,910 -2.20%
-
Net Worth 290,583 284,745 221,958 279,792 243,603 218,102 204,750 6.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 3,043 2,186 - - -
Div Payout % - - - 16.20% 23.73% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 290,583 284,745 221,958 279,792 243,603 218,102 204,750 6.00%
NOSH 110,783 110,666 110,979 110,677 109,337 109,051 108,333 0.37%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 12.40% 4.18% 2.33% 18.36% 8.70% 7.88% 0.54% -
ROE 4.04% 1.39% 1.02% 6.71% 3.78% 3.53% 0.25% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 85.56 85.65 87.36 92.47 96.00 89.14 88.09 -0.48%
EPS 10.61 3.58 2.04 16.97 8.43 7.05 0.48 67.48%
DPS 0.00 0.00 0.00 2.75 2.00 0.00 0.00 -
NAPS 2.623 2.573 2.00 2.528 2.228 2.00 1.89 5.61%
Adjusted Per Share Value based on latest NOSH - 110,677
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 85.60 85.60 87.55 92.42 94.79 87.79 86.18 -0.11%
EPS 10.61 3.58 2.04 16.96 8.32 6.95 0.47 68.07%
DPS 0.00 0.00 0.00 2.75 1.97 0.00 0.00 -
NAPS 2.6242 2.5714 2.0044 2.5267 2.1999 1.9696 1.849 6.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.86 0.81 0.62 1.09 1.40 1.07 1.40 -
P/RPS 1.01 0.95 0.71 1.18 1.46 1.20 1.59 -7.28%
P/EPS 8.11 22.63 30.43 6.42 16.61 15.16 291.67 -44.94%
EY 12.34 4.42 3.29 15.57 6.02 6.60 0.34 81.90%
DY 0.00 0.00 0.00 2.52 1.43 0.00 0.00 -
P/NAPS 0.33 0.31 0.31 0.43 0.63 0.54 0.74 -12.58%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 24/02/10 27/02/09 27/02/08 28/02/07 23/02/06 23/02/05 -
Price 0.85 0.82 0.65 1.00 1.10 1.03 1.34 -
P/RPS 0.99 0.96 0.74 1.08 1.15 1.16 1.52 -6.89%
P/EPS 8.01 22.91 31.90 5.89 13.05 14.59 279.17 -44.65%
EY 12.48 4.36 3.13 16.97 7.66 6.85 0.36 80.52%
DY 0.00 0.00 0.00 2.75 1.82 0.00 0.00 -
P/NAPS 0.32 0.32 0.33 0.40 0.49 0.52 0.71 -12.43%

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