[UTUSAN] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 54.79%
YoY- 88.28%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 368,494 368,438 366,428 385,565 377,633 357,454 352,004 3.09%
PBT 2,945 4,480 5,476 44,179 26,916 16,268 23,400 -74.79%
Tax -1,588 -2,512 -1,376 -7,734 -3,370 -2,734 -3,240 -37.75%
NP 1,357 1,968 4,100 36,445 23,545 13,534 20,160 -83.37%
-
NP to SH 1,357 1,968 4,100 36,445 23,545 13,534 20,160 -83.37%
-
Tax Rate 53.92% 56.07% 25.13% 17.51% 12.52% 16.81% 13.85% -
Total Cost 367,137 366,470 362,328 349,120 354,088 343,920 331,844 6.95%
-
Net Worth 278,400 280,495 279,615 279,838 260,954 251,741 249,568 7.53%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 3,044 - - - -
Div Payout % - - - 8.35% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 278,400 280,495 279,615 279,838 260,954 251,741 249,568 7.53%
NOSH 110,652 110,561 110,215 110,695 110,714 110,752 110,526 0.07%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.37% 0.53% 1.12% 9.45% 6.23% 3.79% 5.73% -
ROE 0.49% 0.70% 1.47% 13.02% 9.02% 5.38% 8.08% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 333.02 333.24 332.47 348.31 341.09 322.75 318.48 3.01%
EPS 1.23 1.78 3.72 32.92 21.27 12.22 18.24 -83.35%
DPS 0.00 0.00 0.00 2.75 0.00 0.00 0.00 -
NAPS 2.516 2.537 2.537 2.528 2.357 2.273 2.258 7.45%
Adjusted Per Share Value based on latest NOSH - 110,677
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 332.77 332.72 330.91 348.19 341.03 322.80 317.88 3.09%
EPS 1.23 1.78 3.70 32.91 21.26 12.22 18.21 -83.33%
DPS 0.00 0.00 0.00 2.75 0.00 0.00 0.00 -
NAPS 2.5141 2.5331 2.5251 2.5271 2.3566 2.2734 2.2538 7.53%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.70 0.89 0.98 1.09 1.15 1.13 1.13 -
P/RPS 0.21 0.27 0.29 0.31 0.34 0.35 0.35 -28.79%
P/EPS 57.07 50.00 26.34 3.31 5.41 9.25 6.20 337.44%
EY 1.75 2.00 3.80 30.21 18.49 10.81 16.14 -77.16%
DY 0.00 0.00 0.00 2.52 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.39 0.43 0.49 0.50 0.50 -31.98%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 21/05/08 27/02/08 28/11/07 29/08/07 23/05/07 -
Price 0.60 0.80 0.95 1.00 1.13 1.12 1.13 -
P/RPS 0.18 0.24 0.29 0.29 0.33 0.35 0.35 -35.73%
P/EPS 48.91 44.94 25.54 3.04 5.31 9.17 6.20 294.79%
EY 2.04 2.23 3.92 32.92 18.82 10.91 16.14 -74.71%
DY 0.00 0.00 0.00 2.75 0.00 0.00 0.00 -
P/NAPS 0.24 0.32 0.37 0.40 0.48 0.49 0.50 -38.61%

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