[UTUSAN] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- -55.73%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 342,554 349,185 366,553 341,394 348,630 373,324 385,565 -1.95%
PBT -20,393 -15,503 16,356 4,773 7,252 7,800 44,179 -
Tax 4,020 -438 1,106 -2,506 -2,131 -4,549 -7,734 -
NP -16,373 -15,941 17,462 2,267 5,121 3,251 36,445 -
-
NP to SH -16,373 -15,941 17,462 2,267 5,121 3,251 36,445 -
-
Tax Rate - - -6.76% 52.50% 29.38% 58.32% 17.51% -
Total Cost 358,927 365,126 349,091 339,127 343,509 370,073 349,120 0.46%
-
Net Worth 278,938 296,545 310,017 290,072 284,634 281,398 279,838 -0.05%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - 3,044 -
Div Payout % - - - - - - 8.35% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 278,938 296,545 310,017 290,072 284,634 281,398 279,838 -0.05%
NOSH 110,734 110,734 110,720 110,588 110,623 110,874 110,695 0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -4.78% -4.57% 4.76% 0.66% 1.47% 0.87% 9.45% -
ROE -5.87% -5.38% 5.63% 0.78% 1.80% 1.16% 13.02% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 309.35 315.34 331.06 308.71 315.15 336.71 348.31 -1.95%
EPS -14.79 -14.40 15.77 2.05 4.62 2.94 32.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
NAPS 2.519 2.678 2.80 2.623 2.573 2.538 2.528 -0.05%
Adjusted Per Share Value based on latest NOSH - 110,783
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 309.35 315.34 331.02 308.30 314.84 337.14 348.19 -1.95%
EPS -14.79 -14.40 15.77 2.05 4.62 2.94 32.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
NAPS 2.519 2.678 2.7997 2.6195 2.5704 2.5412 2.5271 -0.05%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.60 0.73 0.68 0.86 0.81 0.62 1.09 -
P/RPS 0.19 0.23 0.21 0.28 0.26 0.18 0.31 -7.82%
P/EPS -4.06 -5.07 4.31 41.95 17.50 21.14 3.31 -
EY -24.64 -19.72 23.19 2.38 5.72 4.73 30.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.52 -
P/NAPS 0.24 0.27 0.24 0.33 0.31 0.24 0.43 -9.25%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 29/02/12 28/02/11 24/02/10 27/02/09 27/02/08 -
Price 0.60 0.65 0.74 0.85 0.82 0.65 1.00 -
P/RPS 0.19 0.21 0.22 0.28 0.26 0.19 0.29 -6.79%
P/EPS -4.06 -4.52 4.69 41.46 17.71 22.17 3.04 -
EY -24.64 -22.15 21.31 2.41 5.65 4.51 32.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
P/NAPS 0.24 0.24 0.26 0.32 0.32 0.26 0.40 -8.15%

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