[UTUSAN] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 17.36%
YoY- 70.66%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 373,074 362,066 345,444 372,172 366,620 359,678 357,880 2.80%
PBT 14,820 -1,062 -13,980 28,377 19,693 17,516 12,548 11.72%
Tax -1,400 146 2,648 -7,265 -1,762 -1,470 -336 158.71%
NP 13,420 -916 -11,332 21,112 17,930 16,046 12,212 6.48%
-
NP to SH 13,521 -764 -11,028 21,326 18,172 16,346 12,212 7.01%
-
Tax Rate 9.45% - - 25.60% 8.95% 8.39% 2.68% -
Total Cost 359,654 362,982 356,776 351,060 348,689 343,632 345,668 2.67%
-
Net Worth 235,057 225,598 224,279 226,135 218,413 215,251 209,348 8.02%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 235,057 225,598 224,279 226,135 218,413 215,251 209,348 8.02%
NOSH 109,278 109,142 109,404 109,191 109,206 109,264 109,035 0.14%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.60% -0.25% -3.28% 5.67% 4.89% 4.46% 3.41% -
ROE 5.75% -0.34% -4.92% 9.43% 8.32% 7.59% 5.83% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 341.40 331.74 315.75 340.84 335.71 329.18 328.22 2.65%
EPS 12.37 -0.70 -10.08 19.53 16.64 14.96 11.20 6.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.151 2.067 2.05 2.071 2.00 1.97 1.92 7.86%
Adjusted Per Share Value based on latest NOSH - 109,051
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 336.91 326.97 311.96 336.10 331.08 324.81 323.19 2.80%
EPS 12.21 -0.69 -9.96 19.26 16.41 14.76 11.03 7.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1227 2.0373 2.0254 2.0421 1.9724 1.9439 1.8906 8.01%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.97 1.03 1.00 1.07 1.06 1.05 1.18 -
P/RPS 0.28 0.31 0.32 0.31 0.32 0.32 0.36 -15.41%
P/EPS 7.84 -147.14 -9.92 5.48 6.37 7.02 10.54 -17.89%
EY 12.76 -0.68 -10.08 18.25 15.70 14.25 9.49 21.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.49 0.52 0.53 0.53 0.61 -18.34%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 24/05/06 23/02/06 30/11/05 17/08/05 18/05/05 -
Price 1.58 0.99 1.09 1.03 1.04 1.10 1.01 -
P/RPS 0.46 0.30 0.35 0.30 0.31 0.33 0.31 30.06%
P/EPS 12.77 -141.43 -10.81 5.27 6.25 7.35 9.02 26.05%
EY 7.83 -0.71 -9.25 18.96 16.00 13.60 11.09 -20.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.48 0.53 0.50 0.52 0.56 0.53 23.76%

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