[UTUSAN] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 487.12%
YoY- -41.11%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 97,208 95,126 90,369 89,470 95,430 88,305 86,904 7.73%
PBT 13,289 6,012 5,620 3,137 2,815 2,807 7,014 52.93%
Tax -5,625 -587 -557 -84 -2,295 -776 -2,254 83.67%
NP 7,664 5,425 5,063 3,053 520 2,031 4,760 37.25%
-
NP to SH 7,697 5,456 5,120 3,053 520 2,031 4,760 37.64%
-
Tax Rate 42.33% 9.76% 9.91% 2.68% 81.53% 27.65% 32.14% -
Total Cost 89,544 89,701 85,306 86,417 94,910 86,274 82,144 5.90%
-
Net Worth 218,102 218,240 215,061 209,348 204,750 206,375 204,155 4.49%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 218,102 218,240 215,061 209,348 204,750 206,375 204,155 4.49%
NOSH 109,051 109,120 109,168 109,035 108,333 109,193 109,174 -0.07%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.88% 5.70% 5.60% 3.41% 0.54% 2.30% 5.48% -
ROE 3.53% 2.50% 2.38% 1.46% 0.25% 0.98% 2.33% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 89.14 87.18 82.78 82.06 88.09 80.87 79.60 7.81%
EPS 7.05 5.00 4.69 2.80 0.48 1.86 4.36 37.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 1.97 1.92 1.89 1.89 1.87 4.56%
Adjusted Per Share Value based on latest NOSH - 109,035
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 87.79 85.90 81.61 80.80 86.18 79.75 78.48 7.73%
EPS 6.95 4.93 4.62 2.76 0.47 1.83 4.30 37.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9696 1.9708 1.9421 1.8906 1.849 1.8637 1.8437 4.48%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.07 1.06 1.05 1.18 1.40 1.38 1.40 -
P/RPS 1.20 1.22 1.27 1.44 1.59 1.71 1.76 -22.47%
P/EPS 15.16 21.20 22.39 42.14 291.67 74.19 32.11 -39.28%
EY 6.60 4.72 4.47 2.37 0.34 1.35 3.11 64.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.53 0.61 0.74 0.73 0.75 -19.61%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 30/11/05 17/08/05 18/05/05 23/02/05 30/11/04 25/08/04 -
Price 1.03 1.04 1.10 1.01 1.34 1.41 1.30 -
P/RPS 1.16 1.19 1.33 1.23 1.52 1.74 1.63 -20.24%
P/EPS 14.59 20.80 23.45 36.07 279.17 75.81 29.82 -37.82%
EY 6.85 4.81 4.26 2.77 0.36 1.32 3.35 60.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.56 0.53 0.71 0.75 0.70 -17.93%

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