[UTUSAN] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 41.48%
YoY- -184.43%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 241,241 286,249 336,810 348,714 355,674 328,814 338,462 -5.48%
PBT -57,402 -51,266 -20,286 -10,933 6,618 -14,242 2,276 -
Tax -1,788 2,502 4,876 2,524 3,341 1,593 -729 16.12%
NP -59,190 -48,764 -15,410 -8,409 9,960 -12,649 1,546 -
-
NP to SH -59,190 -48,764 -15,410 -8,409 9,960 -12,649 1,546 -
-
Tax Rate - - - - -50.48% - 32.03% -
Total Cost 300,431 335,013 352,221 357,123 345,714 341,463 336,916 -1.89%
-
Net Worth 149,157 237,635 284,254 308,283 302,341 278,189 280,277 -9.97%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 149,157 237,635 284,254 308,283 302,341 278,189 280,277 -9.97%
NOSH 110,734 110,734 110,734 110,734 110,666 110,700 110,476 0.03%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -24.54% -17.04% -4.58% -2.41% 2.80% -3.85% 0.46% -
ROE -39.68% -20.52% -5.42% -2.73% 3.29% -4.55% 0.55% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 217.86 258.50 304.16 314.91 321.39 297.03 306.37 -5.52%
EPS -53.45 -44.04 -13.92 -7.60 9.00 -11.43 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.347 2.146 2.567 2.784 2.732 2.513 2.537 -10.00%
Adjusted Per Share Value based on latest NOSH - 110,734
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 217.86 258.50 304.16 314.91 321.20 296.94 305.65 -5.48%
EPS -53.45 -44.04 -13.92 -7.60 8.99 -11.42 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.347 2.146 2.567 2.784 2.7303 2.5122 2.5311 -9.97%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.52 0.655 0.71 0.72 0.67 0.80 0.96 -
P/RPS 0.24 0.25 0.23 0.23 0.21 0.27 0.31 -4.17%
P/EPS -0.97 -1.49 -5.10 -9.48 7.44 -7.00 68.57 -
EY -102.79 -67.23 -19.60 -10.55 13.43 -14.28 1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.31 0.28 0.26 0.25 0.32 0.38 0.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 27/11/13 28/11/12 30/11/11 24/11/10 23/11/09 -
Price 0.61 0.61 0.61 0.66 0.76 0.84 0.81 -
P/RPS 0.28 0.24 0.20 0.21 0.24 0.28 0.26 1.24%
P/EPS -1.14 -1.39 -4.38 -8.69 8.44 -7.35 57.86 -
EY -87.63 -72.19 -22.81 -11.51 11.84 -13.60 1.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.28 0.24 0.24 0.28 0.33 0.32 5.84%

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