[UTUSAN] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -35.42%
YoY- -26.32%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 353,375 361,235 373,324 378,711 391,057 389,172 385,566 -5.65%
PBT -2,833 -2,220 7,828 26,201 38,286 39,699 44,180 -
Tax -1,996 -2,992 -4,550 -6,398 -7,623 -7,268 -7,734 -59.49%
NP -4,829 -5,212 3,278 19,803 30,663 32,431 36,446 -
-
NP to SH -4,829 -5,212 3,278 19,803 30,663 32,431 36,446 -
-
Tax Rate - - 58.12% 24.42% 19.91% 18.31% 17.51% -
Total Cost 358,204 366,447 370,046 358,908 360,394 356,741 349,120 1.72%
-
Net Worth 272,607 273,679 221,958 276,760 260,042 279,615 279,792 -1.72%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 3,043 3,043 3,043 3,043 -
Div Payout % - - - 15.37% 9.93% 9.38% 8.35% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 272,607 273,679 221,958 276,760 260,042 279,615 279,792 -1.72%
NOSH 110,322 110,756 110,979 110,000 102,500 110,215 110,677 -0.21%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -1.37% -1.44% 0.88% 5.23% 7.84% 8.33% 9.45% -
ROE -1.77% -1.90% 1.48% 7.16% 11.79% 11.60% 13.03% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 320.31 326.15 336.39 344.28 381.52 353.10 348.37 -5.44%
EPS -4.38 -4.71 2.95 18.00 29.92 29.43 32.93 -
DPS 0.00 0.00 0.00 2.77 2.97 2.75 2.75 -
NAPS 2.471 2.471 2.00 2.516 2.537 2.537 2.528 -1.51%
Adjusted Per Share Value based on latest NOSH - 110,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 319.12 326.22 337.14 342.00 353.15 351.45 348.19 -5.65%
EPS -4.36 -4.71 2.96 17.88 27.69 29.29 32.91 -
DPS 0.00 0.00 0.00 2.75 2.75 2.75 2.75 -
NAPS 2.4618 2.4715 2.0044 2.4993 2.3484 2.5251 2.5267 -1.72%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.69 0.61 0.62 0.70 0.89 0.98 1.09 -
P/RPS 0.22 0.19 0.18 0.20 0.23 0.28 0.31 -20.45%
P/EPS -15.76 -12.96 20.99 3.89 2.98 3.33 3.31 -
EY -6.34 -7.71 4.76 25.72 33.61 30.03 30.21 -
DY 0.00 0.00 0.00 3.95 3.34 2.81 2.52 -
P/NAPS 0.28 0.25 0.31 0.28 0.35 0.39 0.43 -24.89%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 20/05/09 27/02/09 26/11/08 27/08/08 21/05/08 27/02/08 -
Price 0.88 0.72 0.65 0.60 0.80 0.95 1.00 -
P/RPS 0.27 0.22 0.19 0.17 0.21 0.27 0.29 -4.65%
P/EPS -20.10 -15.30 22.01 3.33 2.67 3.23 3.04 -
EY -4.97 -6.54 4.54 30.00 37.39 30.97 32.93 -
DY 0.00 0.00 0.00 4.61 3.71 2.89 2.75 -
P/NAPS 0.36 0.29 0.33 0.24 0.32 0.37 0.40 -6.78%

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