[UTUSAN] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 7.89%
YoY- 1441.57%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 345,252 361,333 363,423 362,665 366,552 361,538 359,783 -2.69%
PBT -16,223 3,192 16,924 16,371 16,355 20,418 7,337 -
Tax 423 493 915 2,467 1,106 -1,195 -1,516 -
NP -15,800 3,685 17,839 18,838 17,461 19,223 5,821 -
-
NP to SH -15,800 3,685 17,839 18,838 17,461 19,223 5,821 -
-
Tax Rate - -15.44% -5.41% -15.07% -6.76% 5.85% 20.66% -
Total Cost 361,052 357,648 345,584 343,827 349,091 342,315 353,962 1.32%
-
Net Worth 296,550 308,283 304,518 305,958 310,114 302,633 285,010 2.66%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 296,550 308,283 304,518 305,958 310,114 302,633 285,010 2.66%
NOSH 110,734 110,734 110,734 110,734 110,734 110,773 109,999 0.44%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -4.58% 1.02% 4.91% 5.19% 4.76% 5.32% 1.62% -
ROE -5.33% 1.20% 5.86% 6.16% 5.63% 6.35% 2.04% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 311.78 326.31 328.19 327.51 330.96 326.38 327.08 -3.12%
EPS -14.27 3.33 16.11 17.01 15.77 17.35 5.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.678 2.784 2.75 2.763 2.80 2.732 2.591 2.21%
Adjusted Per Share Value based on latest NOSH - 110,734
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 311.79 326.31 328.19 327.51 331.02 326.49 324.91 -2.69%
EPS -14.27 3.33 16.11 17.01 15.77 17.36 5.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.678 2.784 2.75 2.763 2.8005 2.733 2.5738 2.66%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.73 0.72 0.73 0.86 0.68 0.67 0.88 -
P/RPS 0.23 0.22 0.22 0.26 0.21 0.21 0.27 -10.09%
P/EPS -5.12 21.64 4.53 5.06 4.31 3.86 16.63 -
EY -19.55 4.62 22.07 19.78 23.18 25.90 6.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.27 0.31 0.24 0.25 0.34 -14.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 29/08/12 23/05/12 29/02/12 30/11/11 11/08/11 -
Price 0.65 0.66 0.78 0.79 0.74 0.76 0.715 -
P/RPS 0.21 0.20 0.24 0.24 0.22 0.23 0.22 -3.04%
P/EPS -4.56 19.83 4.84 4.64 4.69 4.38 13.51 -
EY -21.95 5.04 20.65 21.53 21.30 22.83 7.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.28 0.29 0.26 0.28 0.28 -9.72%

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