[UTUSAN] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 22.98%
YoY- -2.61%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 227,419 248,864 291,195 342,431 345,252 366,552 340,188 -6.48%
PBT -66,726 -17,352 -83,650 -20,393 -16,223 16,355 4,773 -
Tax -1,741 -3,624 1,671 4,181 423 1,106 -2,506 -5.88%
NP -68,467 -20,976 -81,979 -16,212 -15,800 17,461 2,267 -
-
NP to SH -68,467 -20,976 -81,979 -16,212 -15,800 17,461 2,267 -
-
Tax Rate - - - - - -6.76% 52.50% -
Total Cost 295,886 269,840 373,174 358,643 361,052 349,091 337,921 -2.18%
-
Net Worth 103,536 110,752 193,895 279,712 296,550 310,114 290,583 -15.78%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 103,536 110,752 193,895 279,712 296,550 310,114 290,583 -15.78%
NOSH 110,734 110,734 110,734 110,734 110,734 110,734 110,783 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -30.11% -8.43% -28.15% -4.73% -4.58% 4.76% 0.67% -
ROE -66.13% -18.94% -42.28% -5.80% -5.33% 5.63% 0.78% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 205.37 224.70 262.97 309.36 311.78 330.96 307.08 -6.47%
EPS -61.83 -18.94 -74.03 -14.65 -14.27 15.77 2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.935 1.00 1.751 2.527 2.678 2.80 2.623 -15.78%
Adjusted Per Share Value based on latest NOSH - 110,734
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 205.37 224.74 262.97 309.24 311.79 331.02 307.21 -6.48%
EPS -61.83 -18.94 -74.03 -14.64 -14.27 15.77 2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.935 1.0002 1.751 2.526 2.678 2.8005 2.6242 -15.78%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.385 0.545 0.56 0.60 0.73 0.68 0.86 -
P/RPS 0.19 0.24 0.21 0.19 0.23 0.21 0.28 -6.25%
P/EPS -0.62 -2.88 -0.76 -4.10 -5.12 4.31 42.03 -
EY -160.60 -34.75 -132.20 -24.41 -19.55 23.18 2.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.55 0.32 0.24 0.27 0.24 0.33 3.68%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 24/02/16 25/02/15 26/02/14 27/02/13 29/02/12 28/02/11 -
Price 0.445 0.53 0.67 0.60 0.65 0.74 0.85 -
P/RPS 0.22 0.24 0.25 0.19 0.21 0.22 0.28 -3.93%
P/EPS -0.72 -2.80 -0.91 -4.10 -4.56 4.69 41.54 -
EY -138.94 -35.74 -110.50 -24.41 -21.95 21.30 2.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.38 0.24 0.24 0.26 0.32 6.98%

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