[UTUSAN] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 31.94%
YoY- -10.93%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 378,711 388,195 377,014 370,395 359,290 343,955 252,054 7.01%
PBT 26,201 29,779 24,404 17,584 23,949 10,850 -14,029 -
Tax -6,398 -2,991 -6,675 -3,523 -8,063 -1,070 852 -
NP 19,803 26,788 17,729 14,061 15,886 9,780 -13,177 -
-
NP to SH 19,803 26,876 17,838 14,149 15,886 9,780 -13,177 -
-
Tax Rate 24.42% 10.04% 27.35% 20.04% 33.67% 9.86% - -
Total Cost 358,908 361,407 359,285 356,334 343,404 334,175 265,231 5.16%
-
Net Worth 276,760 260,922 235,024 218,240 206,375 154,745 117,756 15.29%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 3,043 2,186 - - 1,749 1,934 - -
Div Payout % 15.37% 8.14% - - 11.01% 19.78% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 276,760 260,922 235,024 218,240 206,375 154,745 117,756 15.29%
NOSH 110,000 110,701 109,262 109,120 109,193 87,427 77,471 6.01%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.23% 6.90% 4.70% 3.80% 4.42% 2.84% -5.23% -
ROE 7.16% 10.30% 7.59% 6.48% 7.70% 6.32% -11.19% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 344.28 350.67 345.05 339.44 329.04 393.42 325.35 0.94%
EPS 18.00 24.28 16.33 12.97 14.55 11.19 -17.01 -
DPS 2.77 2.00 0.00 0.00 1.60 2.21 0.00 -
NAPS 2.516 2.357 2.151 2.00 1.89 1.77 1.52 8.75%
Adjusted Per Share Value based on latest NOSH - 109,120
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 342.00 350.57 340.47 334.49 324.46 310.61 227.62 7.01%
EPS 17.88 24.27 16.11 12.78 14.35 8.83 -11.90 -
DPS 2.75 1.97 0.00 0.00 1.58 1.75 0.00 -
NAPS 2.4993 2.3563 2.1224 1.9708 1.8637 1.3975 1.0634 15.29%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.70 1.15 0.97 1.06 1.38 1.93 1.23 -
P/RPS 0.20 0.33 0.28 0.31 0.42 0.49 0.38 -10.13%
P/EPS 3.89 4.74 5.94 8.17 9.49 17.25 -7.23 -
EY 25.72 21.11 16.83 12.23 10.54 5.80 -13.83 -
DY 3.95 1.74 0.00 0.00 1.16 1.15 0.00 -
P/NAPS 0.28 0.49 0.45 0.53 0.73 1.09 0.81 -16.21%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 28/11/07 29/11/06 30/11/05 30/11/04 13/11/03 26/11/02 -
Price 0.60 1.13 1.58 1.04 1.41 1.85 1.21 -
P/RPS 0.17 0.32 0.46 0.31 0.43 0.47 0.37 -12.14%
P/EPS 3.33 4.65 9.68 8.02 9.69 16.54 -7.11 -
EY 30.00 21.48 10.33 12.47 10.32 6.05 -14.06 -
DY 4.61 1.77 0.00 0.00 1.14 1.20 0.00 -
P/NAPS 0.24 0.48 0.73 0.52 0.75 1.05 0.80 -18.16%

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