[UTUSAN] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 110.86%
YoY- 13.95%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 348,714 355,674 328,814 338,462 368,494 377,633 373,074 -1.11%
PBT -10,933 6,618 -14,242 2,276 2,945 26,916 14,820 -
Tax 2,524 3,341 1,593 -729 -1,588 -3,370 -1,400 -
NP -8,409 9,960 -12,649 1,546 1,357 23,545 13,420 -
-
NP to SH -8,409 9,960 -12,649 1,546 1,357 23,545 13,521 -
-
Tax Rate - -50.48% - 32.03% 53.92% 12.52% 9.45% -
Total Cost 357,123 345,714 341,463 336,916 367,137 354,088 359,654 -0.11%
-
Net Worth 308,283 302,341 278,189 280,277 278,400 260,954 235,057 4.61%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 308,283 302,341 278,189 280,277 278,400 260,954 235,057 4.61%
NOSH 110,734 110,666 110,700 110,476 110,652 110,714 109,278 0.22%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.41% 2.80% -3.85% 0.46% 0.37% 6.23% 3.60% -
ROE -2.73% 3.29% -4.55% 0.55% 0.49% 9.02% 5.75% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 314.91 321.39 297.03 306.37 333.02 341.09 341.40 -1.33%
EPS -7.60 9.00 -11.43 1.40 1.23 21.27 12.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.784 2.732 2.513 2.537 2.516 2.357 2.151 4.38%
Adjusted Per Share Value based on latest NOSH - 110,735
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 314.91 321.20 296.94 305.65 332.77 341.03 336.91 -1.11%
EPS -7.60 8.99 -11.42 1.40 1.23 21.26 12.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.784 2.7303 2.5122 2.5311 2.5141 2.3566 2.1227 4.61%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.72 0.67 0.80 0.96 0.70 1.15 0.97 -
P/RPS 0.23 0.21 0.27 0.31 0.21 0.34 0.28 -3.22%
P/EPS -9.48 7.44 -7.00 68.57 57.07 5.41 7.84 -
EY -10.55 13.43 -14.28 1.46 1.75 18.49 12.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.32 0.38 0.28 0.49 0.45 -8.72%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 30/11/11 24/11/10 23/11/09 26/11/08 28/11/07 29/11/06 -
Price 0.66 0.76 0.84 0.81 0.60 1.13 1.58 -
P/RPS 0.21 0.24 0.28 0.26 0.18 0.33 0.46 -12.24%
P/EPS -8.69 8.44 -7.35 57.86 48.91 5.31 12.77 -
EY -11.51 11.84 -13.60 1.73 2.04 18.82 7.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.33 0.32 0.24 0.48 0.73 -16.90%

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