[UTUSAN] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 39.66%
YoY- 26.07%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 350,752 378,711 388,195 377,014 370,395 359,290 343,955 0.32%
PBT 7,326 26,201 29,779 24,404 17,584 23,949 10,850 -6.33%
Tax -3,905 -6,398 -2,991 -6,675 -3,523 -8,063 -1,070 24.05%
NP 3,421 19,803 26,788 17,729 14,061 15,886 9,780 -16.04%
-
NP to SH 3,421 19,803 26,876 17,838 14,149 15,886 9,780 -16.04%
-
Tax Rate 53.30% 24.42% 10.04% 27.35% 20.04% 33.67% 9.86% -
Total Cost 347,331 358,908 361,407 359,285 356,334 343,404 334,175 0.64%
-
Net Worth 280,935 276,760 260,922 235,024 218,240 206,375 154,745 10.43%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 3,043 2,186 - - 1,749 1,934 -
Div Payout % - 15.37% 8.14% - - 11.01% 19.78% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 280,935 276,760 260,922 235,024 218,240 206,375 154,745 10.43%
NOSH 110,735 110,000 110,701 109,262 109,120 109,193 87,427 4.01%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 0.98% 5.23% 6.90% 4.70% 3.80% 4.42% 2.84% -
ROE 1.22% 7.16% 10.30% 7.59% 6.48% 7.70% 6.32% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 316.75 344.28 350.67 345.05 339.44 329.04 393.42 -3.54%
EPS 3.09 18.00 24.28 16.33 12.97 14.55 11.19 -19.28%
DPS 0.00 2.77 2.00 0.00 0.00 1.60 2.21 -
NAPS 2.537 2.516 2.357 2.151 2.00 1.89 1.77 6.17%
Adjusted Per Share Value based on latest NOSH - 109,262
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 316.75 342.00 350.57 340.47 334.49 324.46 310.61 0.32%
EPS 3.09 17.88 24.27 16.11 12.78 14.35 8.83 -16.04%
DPS 0.00 2.75 1.97 0.00 0.00 1.58 1.75 -
NAPS 2.537 2.4993 2.3563 2.1224 1.9708 1.8637 1.3975 10.43%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.96 0.70 1.15 0.97 1.06 1.38 1.93 -
P/RPS 0.30 0.20 0.33 0.28 0.31 0.42 0.49 -7.84%
P/EPS 31.07 3.89 4.74 5.94 8.17 9.49 17.25 10.29%
EY 3.22 25.72 21.11 16.83 12.23 10.54 5.80 -9.33%
DY 0.00 3.95 1.74 0.00 0.00 1.16 1.15 -
P/NAPS 0.38 0.28 0.49 0.45 0.53 0.73 1.09 -16.09%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 26/11/08 28/11/07 29/11/06 30/11/05 30/11/04 13/11/03 -
Price 0.81 0.60 1.13 1.58 1.04 1.41 1.85 -
P/RPS 0.26 0.17 0.32 0.46 0.31 0.43 0.47 -9.38%
P/EPS 26.22 3.33 4.65 9.68 8.02 9.69 16.54 7.97%
EY 3.81 30.00 21.48 10.33 12.47 10.32 6.05 -7.41%
DY 0.00 4.61 1.77 0.00 0.00 1.14 1.20 -
P/NAPS 0.32 0.24 0.48 0.73 0.52 0.75 1.05 -17.95%

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