[UTUSAN] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -17.05%
YoY- -12.75%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 389,172 386,415 369,064 360,109 358,505 256,751 336,414 2.45%
PBT 39,699 30,051 21,426 15,773 17,439 15,543 -31,490 -
Tax -7,268 -2,985 -6,107 -5,409 -5,560 -5,357 13,973 -
NP 32,431 27,066 15,319 10,364 11,879 10,186 -17,517 -
-
NP to SH 32,431 27,154 15,516 10,364 11,879 10,186 -28,898 -
-
Tax Rate 18.31% 9.93% 28.50% 34.29% 31.88% 34.47% - -
Total Cost 356,741 359,349 353,745 349,745 346,626 246,565 353,931 0.13%
-
Net Worth 279,615 249,568 224,279 209,348 200,811 121,513 110,255 16.76%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 3,043 2,186 - - 1,749 1,934 - -
Div Payout % 9.38% 8.05% - - 14.73% 18.99% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 279,615 249,568 224,279 209,348 200,811 121,513 110,255 16.76%
NOSH 110,215 110,526 109,404 109,035 109,136 77,397 77,101 6.13%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 8.33% 7.00% 4.15% 2.88% 3.31% 3.97% -5.21% -
ROE 11.60% 10.88% 6.92% 4.95% 5.92% 8.38% -26.21% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 353.10 349.61 337.34 330.27 328.49 331.73 436.33 -3.46%
EPS 29.43 24.57 14.18 9.51 10.88 13.16 -37.48 -
DPS 2.75 2.00 0.00 0.00 1.60 2.50 0.00 -
NAPS 2.537 2.258 2.05 1.92 1.84 1.57 1.43 10.01%
Adjusted Per Share Value based on latest NOSH - 109,035
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 351.45 348.96 333.29 325.20 323.75 231.86 303.80 2.45%
EPS 29.29 24.52 14.01 9.36 10.73 9.20 -26.10 -
DPS 2.75 1.97 0.00 0.00 1.58 1.75 0.00 -
NAPS 2.5251 2.2538 2.0254 1.8906 1.8135 1.0973 0.9957 16.76%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.98 1.13 1.00 1.18 1.70 1.05 1.68 -
P/RPS 0.28 0.32 0.30 0.36 0.52 0.32 0.39 -5.36%
P/EPS 3.33 4.60 7.05 12.41 15.62 7.98 -4.48 -
EY 30.03 21.74 14.18 8.06 6.40 12.53 -22.31 -
DY 2.81 1.77 0.00 0.00 0.94 2.38 0.00 -
P/NAPS 0.39 0.50 0.49 0.61 0.92 0.67 1.17 -16.71%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 23/05/07 24/05/06 18/05/05 17/05/04 08/05/03 08/05/02 -
Price 0.95 1.13 1.09 1.01 1.41 1.11 1.72 -
P/RPS 0.27 0.32 0.32 0.31 0.43 0.33 0.39 -5.93%
P/EPS 3.23 4.60 7.69 10.63 12.95 8.43 -4.59 -
EY 30.97 21.74 13.01 9.41 7.72 11.86 -21.79 -
DY 2.89 1.77 0.00 0.00 1.14 2.25 0.00 -
P/NAPS 0.37 0.50 0.53 0.53 0.77 0.71 1.20 -17.79%

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