[UTUSAN] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 170.84%
YoY- -82.72%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 361,333 361,538 340,188 350,752 378,711 388,195 377,014 -0.70%
PBT 3,192 20,418 -5,137 7,326 26,201 29,779 24,404 -28.73%
Tax 493 -1,195 -389 -3,905 -6,398 -2,991 -6,675 -
NP 3,685 19,223 -5,526 3,421 19,803 26,788 17,729 -23.01%
-
NP to SH 3,685 19,223 -5,526 3,421 19,803 26,876 17,838 -23.09%
-
Tax Rate -15.44% 5.85% - 53.30% 24.42% 10.04% 27.35% -
Total Cost 357,648 342,315 345,714 347,331 358,908 361,407 359,285 -0.07%
-
Net Worth 308,283 302,633 278,652 280,935 276,760 260,922 235,024 4.62%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 3,043 2,186 - -
Div Payout % - - - - 15.37% 8.14% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 308,283 302,633 278,652 280,935 276,760 260,922 235,024 4.62%
NOSH 110,734 110,773 110,884 110,735 110,000 110,701 109,262 0.22%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.02% 5.32% -1.62% 0.98% 5.23% 6.90% 4.70% -
ROE 1.20% 6.35% -1.98% 1.22% 7.16% 10.30% 7.59% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 326.31 326.38 306.80 316.75 344.28 350.67 345.05 -0.92%
EPS 3.33 17.35 -4.98 3.09 18.00 24.28 16.33 -23.26%
DPS 0.00 0.00 0.00 0.00 2.77 2.00 0.00 -
NAPS 2.784 2.732 2.513 2.537 2.516 2.357 2.151 4.38%
Adjusted Per Share Value based on latest NOSH - 110,735
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 326.31 326.49 307.21 316.75 342.00 350.57 340.47 -0.70%
EPS 3.33 17.36 -4.99 3.09 17.88 24.27 16.11 -23.08%
DPS 0.00 0.00 0.00 0.00 2.75 1.97 0.00 -
NAPS 2.784 2.733 2.5164 2.537 2.4993 2.3563 2.1224 4.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.72 0.67 0.80 0.96 0.70 1.15 0.97 -
P/RPS 0.22 0.21 0.26 0.30 0.20 0.33 0.28 -3.93%
P/EPS 21.64 3.86 -16.05 31.07 3.89 4.74 5.94 24.02%
EY 4.62 25.90 -6.23 3.22 25.72 21.11 16.83 -19.36%
DY 0.00 0.00 0.00 0.00 3.95 1.74 0.00 -
P/NAPS 0.26 0.25 0.32 0.38 0.28 0.49 0.45 -8.72%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 30/11/11 24/11/10 23/11/09 26/11/08 28/11/07 29/11/06 -
Price 0.66 0.76 0.84 0.81 0.60 1.13 1.58 -
P/RPS 0.20 0.23 0.27 0.26 0.17 0.32 0.46 -12.95%
P/EPS 19.83 4.38 -16.86 26.22 3.33 4.65 9.68 12.68%
EY 5.04 22.83 -5.93 3.81 30.00 21.48 10.33 -11.26%
DY 0.00 0.00 0.00 0.00 4.61 1.77 0.00 -
P/NAPS 0.24 0.28 0.33 0.32 0.24 0.48 0.73 -16.90%

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