[UTUSAN] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 73.97%
YoY- 74.13%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 368,438 366,428 385,565 377,633 357,454 352,004 384,340 -2.78%
PBT 4,480 5,476 44,179 26,916 16,268 23,400 20,706 -63.99%
Tax -2,512 -1,376 -7,734 -3,370 -2,734 -3,240 -1,513 40.25%
NP 1,968 4,100 36,445 23,545 13,534 20,160 19,193 -78.12%
-
NP to SH 1,968 4,100 36,445 23,545 13,534 20,160 19,357 -78.24%
-
Tax Rate 56.07% 25.13% 17.51% 12.52% 16.81% 13.85% 7.31% -
Total Cost 366,470 362,328 349,120 354,088 343,920 331,844 365,147 0.24%
-
Net Worth 280,495 279,615 279,838 260,954 251,741 249,568 243,303 9.95%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,044 - - - 2,186 -
Div Payout % - - 8.35% - - - 11.29% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 280,495 279,615 279,838 260,954 251,741 249,568 243,303 9.95%
NOSH 110,561 110,215 110,695 110,714 110,752 110,526 109,300 0.76%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.53% 1.12% 9.45% 6.23% 3.79% 5.73% 4.99% -
ROE 0.70% 1.47% 13.02% 9.02% 5.38% 8.08% 7.96% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 333.24 332.47 348.31 341.09 322.75 318.48 351.63 -3.52%
EPS 1.78 3.72 32.92 21.27 12.22 18.24 17.71 -78.41%
DPS 0.00 0.00 2.75 0.00 0.00 0.00 2.00 -
NAPS 2.537 2.537 2.528 2.357 2.273 2.258 2.226 9.11%
Adjusted Per Share Value based on latest NOSH - 110,701
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 332.72 330.91 348.19 341.03 322.80 317.88 347.08 -2.78%
EPS 1.78 3.70 32.91 21.26 12.22 18.21 17.48 -78.22%
DPS 0.00 0.00 2.75 0.00 0.00 0.00 1.97 -
NAPS 2.5331 2.5251 2.5271 2.3566 2.2734 2.2538 2.1972 9.95%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.89 0.98 1.09 1.15 1.13 1.13 1.40 -
P/RPS 0.27 0.29 0.31 0.34 0.35 0.35 0.40 -23.06%
P/EPS 50.00 26.34 3.31 5.41 9.25 6.20 7.91 242.25%
EY 2.00 3.80 30.21 18.49 10.81 16.14 12.65 -70.79%
DY 0.00 0.00 2.52 0.00 0.00 0.00 1.43 -
P/NAPS 0.35 0.39 0.43 0.49 0.50 0.50 0.63 -32.44%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 21/05/08 27/02/08 28/11/07 29/08/07 23/05/07 28/02/07 -
Price 0.80 0.95 1.00 1.13 1.12 1.13 1.10 -
P/RPS 0.24 0.29 0.29 0.33 0.35 0.35 0.31 -15.69%
P/EPS 44.94 25.54 3.04 5.31 9.17 6.20 6.21 274.58%
EY 2.23 3.92 32.92 18.82 10.91 16.14 16.10 -73.26%
DY 0.00 0.00 2.75 0.00 0.00 0.00 1.82 -
P/NAPS 0.32 0.37 0.40 0.48 0.49 0.50 0.49 -24.74%

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