[UTUSAN] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 49.69%
YoY- 56.22%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 345,252 366,552 340,188 348,582 373,324 385,566 384,775 -1.78%
PBT -16,223 16,355 4,773 7,252 7,828 44,180 20,706 -
Tax 423 1,106 -2,506 -2,131 -4,550 -7,734 -1,513 -
NP -15,800 17,461 2,267 5,121 3,278 36,446 19,193 -
-
NP to SH -15,800 17,461 2,267 5,121 3,278 36,446 19,357 -
-
Tax Rate - -6.76% 52.50% 29.38% 58.12% 17.51% 7.31% -
Total Cost 361,052 349,091 337,921 343,461 370,046 349,120 365,582 -0.20%
-
Net Worth 296,550 310,114 290,583 284,745 221,958 279,792 243,603 3.32%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 3,043 2,186 -
Div Payout % - - - - - 8.35% 11.30% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 296,550 310,114 290,583 284,745 221,958 279,792 243,603 3.32%
NOSH 110,734 110,734 110,783 110,666 110,979 110,677 109,337 0.21%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -4.58% 4.76% 0.67% 1.47% 0.88% 9.45% 4.99% -
ROE -5.33% 5.63% 0.78% 1.80% 1.48% 13.03% 7.95% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 311.78 330.96 307.08 314.98 336.39 348.37 351.92 -1.99%
EPS -14.27 15.77 2.05 4.63 2.95 32.93 17.70 -
DPS 0.00 0.00 0.00 0.00 0.00 2.75 2.00 -
NAPS 2.678 2.80 2.623 2.573 2.00 2.528 2.228 3.11%
Adjusted Per Share Value based on latest NOSH - 110,666
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 311.79 331.02 307.21 314.79 337.14 348.19 347.48 -1.78%
EPS -14.27 15.77 2.05 4.62 2.96 32.91 17.48 -
DPS 0.00 0.00 0.00 0.00 0.00 2.75 1.97 -
NAPS 2.678 2.8005 2.6242 2.5714 2.0044 2.5267 2.1999 3.32%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.73 0.68 0.86 0.81 0.62 1.09 1.40 -
P/RPS 0.23 0.21 0.28 0.26 0.18 0.31 0.40 -8.80%
P/EPS -5.12 4.31 42.03 17.50 20.99 3.31 7.91 -
EY -19.55 23.18 2.38 5.71 4.76 30.21 12.65 -
DY 0.00 0.00 0.00 0.00 0.00 2.52 1.43 -
P/NAPS 0.27 0.24 0.33 0.31 0.31 0.43 0.63 -13.15%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 24/02/10 27/02/09 27/02/08 28/02/07 -
Price 0.65 0.74 0.85 0.82 0.65 1.00 1.10 -
P/RPS 0.21 0.22 0.28 0.26 0.19 0.29 0.31 -6.27%
P/EPS -4.56 4.69 41.54 17.72 22.01 3.04 6.21 -
EY -21.95 21.30 2.41 5.64 4.54 32.93 16.09 -
DY 0.00 0.00 0.00 0.00 0.00 2.75 1.82 -
P/NAPS 0.24 0.26 0.32 0.32 0.33 0.40 0.49 -11.20%

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