[UTUSAN] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -35.75%
YoY- -671.23%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 231,336 257,438 304,510 336,324 361,333 361,538 340,188 -6.21%
PBT -33,325 -88,253 -43,629 -23,237 3,192 20,418 -5,137 36.52%
Tax -3,365 -1,547 2,401 2,187 493 -1,195 -389 43.22%
NP -36,690 -89,800 -41,228 -21,050 3,685 19,223 -5,526 37.05%
-
NP to SH -36,690 -89,800 -41,228 -21,050 3,685 19,223 -5,526 37.05%
-
Tax Rate - - - - -15.44% 5.85% - -
Total Cost 268,026 347,238 345,738 357,374 357,648 342,315 345,714 -4.14%
-
Net Worth 112,616 149,158 237,723 284,254 308,283 302,633 278,652 -14.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 112,616 149,158 237,723 284,254 308,283 302,633 278,652 -14.00%
NOSH 110,734 110,734 110,734 110,734 110,734 110,773 110,884 -0.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -15.86% -34.88% -13.54% -6.26% 1.02% 5.32% -1.62% -
ROE -32.58% -60.20% -17.34% -7.41% 1.20% 6.35% -1.98% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 208.91 232.48 274.89 303.72 326.31 326.38 306.80 -6.19%
EPS -33.13 -81.10 -37.22 -19.01 3.33 17.35 -4.98 37.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.017 1.347 2.146 2.567 2.784 2.732 2.513 -13.98%
Adjusted Per Share Value based on latest NOSH - 110,734
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 208.91 232.48 274.99 303.72 326.31 326.49 307.21 -6.21%
EPS -33.13 -81.10 -37.23 -19.01 3.33 17.36 -4.99 37.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.017 1.347 2.1468 2.567 2.784 2.733 2.5164 -14.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.48 0.52 0.655 0.71 0.72 0.67 0.80 -
P/RPS 0.23 0.22 0.24 0.23 0.22 0.21 0.26 -2.02%
P/EPS -1.45 -0.64 -1.76 -3.73 21.64 3.86 -16.05 -32.98%
EY -69.03 -155.95 -56.82 -26.77 4.62 25.90 -6.23 49.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.39 0.31 0.28 0.26 0.25 0.32 6.61%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 26/11/15 26/11/14 27/11/13 28/11/12 30/11/11 24/11/10 -
Price 0.38 0.61 0.61 0.61 0.66 0.76 0.84 -
P/RPS 0.18 0.26 0.22 0.20 0.20 0.23 0.27 -6.52%
P/EPS -1.15 -0.75 -1.64 -3.21 19.83 4.38 -16.86 -36.05%
EY -87.19 -132.94 -61.01 -31.16 5.04 22.83 -5.93 56.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.45 0.28 0.24 0.24 0.28 0.33 1.92%

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