[UTUSAN] QoQ Cumulative 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- 160.96%
YoY- 74.13%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 184,219 91,607 385,565 283,225 178,727 88,001 384,340 -38.78%
PBT 2,240 1,369 44,179 20,187 8,134 5,850 20,706 -77.32%
Tax -1,256 -344 -7,734 -2,528 -1,367 -810 -1,513 -11.68%
NP 984 1,025 36,445 17,659 6,767 5,040 19,193 -86.22%
-
NP to SH 984 1,025 36,445 17,659 6,767 5,040 19,357 -86.30%
-
Tax Rate 56.07% 25.13% 17.51% 12.52% 16.81% 13.85% 7.31% -
Total Cost 183,235 90,582 349,120 265,566 171,960 82,961 365,147 -36.87%
-
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 0.35% 0.37% 13.02% 6.77% 2.69% 2.02% 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 166.62 83.12 348.31 255.82 161.37 79.62 351.63 -39.24%
EPS 0.89 0.93 32.92 15.95 6.11 4.56 17.71 -86.40%
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 166.36 82.73 348.19 255.77 161.40 79.47 347.08 -38.78%
EPS 0.89 0.93 32.91 15.95 6.11 4.55 17.48 -86.28%
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 0.53 1.18 0.31 0.45 0.70 1.42 0.40 20.65%
P/EPS 100.00 105.38 3.31 7.21 18.49 24.78 7.91 443.52%
EY 1.00 0.95 30.21 13.87 5.41 4.04 12.65 -81.60%
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 0.48 1.14 0.29 0.44 0.69 1.42 0.31 33.87%
P/EPS 89.89 102.15 3.04 7.08 18.33 24.78 6.21 494.91%
EY 1.11 0.98 32.92 14.12 5.46 4.04 16.10 -83.21%
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