[UTUSAN] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 66.76%
YoY- 13.8%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 276,371 283,225 279,806 274,965 269,203 257,431 249,397 1.72%
PBT 2,209 20,187 11,115 14,770 16,762 5,864 9,656 -21.77%
Tax -1,191 -2,528 -1,050 -1,322 -4,786 -1,385 -5,402 -22.25%
NP 1,018 17,659 10,065 13,448 11,976 4,479 4,254 -21.18%
-
NP to SH 1,018 17,659 10,141 13,629 11,976 4,479 4,254 -21.18%
-
Tax Rate 53.92% 12.52% 9.45% 8.95% 28.55% 23.62% 55.94% -
Total Cost 275,353 265,566 269,741 261,517 257,227 252,952 245,143 1.95%
-
Net Worth 278,400 260,954 235,057 218,413 206,520 154,840 117,565 15.43%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 278,400 260,954 235,057 218,413 206,520 154,840 117,565 15.43%
NOSH 110,652 110,714 109,278 109,206 109,270 87,480 77,345 6.14%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 0.37% 6.23% 3.60% 4.89% 4.45% 1.74% 1.71% -
ROE 0.37% 6.77% 4.31% 6.24% 5.80% 2.89% 3.62% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 249.77 255.82 256.05 251.78 246.36 294.27 322.45 -4.16%
EPS 0.92 15.95 9.28 12.48 10.96 5.12 5.50 -25.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.516 2.357 2.151 2.00 1.89 1.77 1.52 8.75%
Adjusted Per Share Value based on latest NOSH - 109,120
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 249.58 255.77 252.68 248.31 243.11 232.48 225.22 1.72%
EPS 0.92 15.95 9.16 12.31 10.82 4.04 3.84 -21.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5141 2.3566 2.1227 1.9724 1.865 1.3983 1.0617 15.43%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.70 1.15 0.97 1.06 1.38 1.93 1.23 -
P/RPS 0.28 0.45 0.38 0.42 0.56 0.66 0.38 -4.95%
P/EPS 76.09 7.21 10.45 8.49 12.59 37.70 22.36 22.62%
EY 1.31 13.87 9.57 11.77 7.94 2.65 4.47 -18.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.49 0.45 0.53 0.73 1.09 0.81 -16.21%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 28/11/07 29/11/06 30/11/05 30/11/04 13/11/03 26/11/02 -
Price 0.60 1.13 1.58 1.04 1.41 1.85 1.21 -
P/RPS 0.24 0.44 0.62 0.41 0.57 0.63 0.38 -7.36%
P/EPS 65.22 7.08 17.03 8.33 12.86 36.13 22.00 19.83%
EY 1.53 14.12 5.87 12.00 7.77 2.77 4.55 -16.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.48 0.73 0.52 0.75 1.05 0.80 -18.16%

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