[UTUSAN] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -97.19%
YoY- -79.66%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 373,324 276,371 184,219 91,607 385,565 283,225 178,727 63.04%
PBT 7,800 2,209 2,240 1,369 44,179 20,187 8,134 -2.74%
Tax -4,549 -1,191 -1,256 -344 -7,734 -2,528 -1,367 122.08%
NP 3,251 1,018 984 1,025 36,445 17,659 6,767 -38.52%
-
NP to SH 3,251 1,018 984 1,025 36,445 17,659 6,767 -38.52%
-
Tax Rate 58.32% 53.92% 56.07% 25.13% 17.51% 12.52% 16.81% -
Total Cost 370,073 275,353 183,235 90,582 349,120 265,566 171,960 66.30%
-
Net Worth 281,398 278,400 280,495 279,615 279,838 260,954 251,741 7.67%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 3,044 - - -
Div Payout % - - - - 8.35% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 281,398 278,400 280,495 279,615 279,838 260,954 251,741 7.67%
NOSH 110,874 110,652 110,561 110,215 110,695 110,714 110,752 0.07%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.87% 0.37% 0.53% 1.12% 9.45% 6.23% 3.79% -
ROE 1.16% 0.37% 0.35% 0.37% 13.02% 6.77% 2.69% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 336.71 249.77 166.62 83.12 348.31 255.82 161.37 62.92%
EPS 2.94 0.92 0.89 0.93 32.92 15.95 6.11 -38.45%
DPS 0.00 0.00 0.00 0.00 2.75 0.00 0.00 -
NAPS 2.538 2.516 2.537 2.537 2.528 2.357 2.273 7.59%
Adjusted Per Share Value based on latest NOSH - 110,215
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 337.14 249.58 166.36 82.73 348.19 255.77 161.40 63.04%
EPS 2.94 0.92 0.89 0.93 32.91 15.95 6.11 -38.45%
DPS 0.00 0.00 0.00 0.00 2.75 0.00 0.00 -
NAPS 2.5412 2.5141 2.5331 2.5251 2.5271 2.3566 2.2734 7.67%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.62 0.70 0.89 0.98 1.09 1.15 1.13 -
P/RPS 0.18 0.28 0.53 1.18 0.31 0.45 0.70 -59.39%
P/EPS 21.14 76.09 100.00 105.38 3.31 7.21 18.49 9.29%
EY 4.73 1.31 1.00 0.95 30.21 13.87 5.41 -8.52%
DY 0.00 0.00 0.00 0.00 2.52 0.00 0.00 -
P/NAPS 0.24 0.28 0.35 0.39 0.43 0.49 0.50 -38.55%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 27/08/08 21/05/08 27/02/08 28/11/07 29/08/07 -
Price 0.65 0.60 0.80 0.95 1.00 1.13 1.12 -
P/RPS 0.19 0.24 0.48 1.14 0.29 0.44 0.69 -57.50%
P/EPS 22.17 65.22 89.89 102.15 3.04 7.08 18.33 13.45%
EY 4.51 1.53 1.11 0.98 32.92 14.12 5.46 -11.91%
DY 0.00 0.00 0.00 0.00 2.75 0.00 0.00 -
P/NAPS 0.26 0.24 0.32 0.37 0.40 0.48 0.49 -34.33%

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