[UTUSAN] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -17.68%
YoY- 19.1%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 386,415 384,775 377,014 373,367 369,064 372,173 370,395 2.86%
PBT 30,051 20,706 24,404 18,771 21,426 28,058 17,584 42.98%
Tax -2,985 -1,513 -6,675 -6,139 -6,107 -6,853 -3,523 -10.46%
NP 27,066 19,193 17,729 12,632 15,319 21,205 14,061 54.80%
-
NP to SH 27,154 19,357 17,838 12,772 15,516 21,326 14,149 54.49%
-
Tax Rate 9.93% 7.31% 27.35% 32.70% 28.50% 24.42% 20.04% -
Total Cost 359,349 365,582 359,285 360,735 353,745 350,968 356,334 0.56%
-
Net Worth 249,568 243,603 235,024 225,284 224,279 218,102 218,240 9.36%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 2,186 2,186 - - - - - -
Div Payout % 8.05% 11.30% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 249,568 243,603 235,024 225,284 224,279 218,102 218,240 9.36%
NOSH 110,526 109,337 109,262 108,990 109,404 109,051 109,120 0.85%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.00% 4.99% 4.70% 3.38% 4.15% 5.70% 3.80% -
ROE 10.88% 7.95% 7.59% 5.67% 6.92% 9.78% 6.48% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 349.61 351.92 345.05 342.57 337.34 341.28 339.44 1.98%
EPS 24.57 17.70 16.33 11.72 14.18 19.56 12.97 53.16%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.258 2.228 2.151 2.067 2.05 2.00 2.00 8.43%
Adjusted Per Share Value based on latest NOSH - 108,990
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 348.96 347.48 340.47 337.17 333.29 336.10 334.49 2.86%
EPS 24.52 17.48 16.11 11.53 14.01 19.26 12.78 54.46%
DPS 1.97 1.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2538 2.1999 2.1224 2.0345 2.0254 1.9696 1.9708 9.36%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.13 1.40 0.97 1.03 1.00 1.07 1.06 -
P/RPS 0.32 0.40 0.28 0.30 0.30 0.31 0.31 2.14%
P/EPS 4.60 7.91 5.94 8.79 7.05 5.47 8.17 -31.83%
EY 21.74 12.65 16.83 11.38 14.18 18.28 12.23 46.79%
DY 1.77 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.45 0.50 0.49 0.54 0.53 -3.81%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 28/02/07 29/11/06 30/08/06 24/05/06 23/02/06 30/11/05 -
Price 1.13 1.10 1.58 0.99 1.09 1.03 1.04 -
P/RPS 0.32 0.31 0.46 0.29 0.32 0.30 0.31 2.14%
P/EPS 4.60 6.21 9.68 8.45 7.69 5.27 8.02 -30.99%
EY 21.74 16.09 10.33 11.84 13.01 18.99 12.47 44.90%
DY 1.77 1.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.73 0.48 0.53 0.52 0.52 -2.58%

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