[UTUSAN] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 56.48%
YoY- 70.66%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 373,324 385,565 384,340 372,172 364,633 347,518 335,922 1.77%
PBT 7,800 44,179 20,706 28,377 19,576 13,054 14,640 -9.95%
Tax -4,549 -7,734 -1,513 -7,265 -7,080 -4,664 -5,085 -1.83%
NP 3,251 36,445 19,193 21,112 12,496 8,390 9,555 -16.43%
-
NP to SH 3,251 36,445 19,357 21,326 12,496 8,390 9,555 -16.43%
-
Tax Rate 58.32% 17.51% 7.31% 25.60% 36.17% 35.73% 34.73% -
Total Cost 370,073 349,120 365,147 351,060 352,137 339,128 326,367 2.11%
-
Net Worth 281,398 279,838 243,303 226,135 206,446 156,452 118,364 15.51%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 3,044 2,186 - - 1,748 1,934 -
Div Payout % - 8.35% 11.29% - - 20.84% 20.24% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 281,398 279,838 243,303 226,135 206,446 156,452 118,364 15.51%
NOSH 110,874 110,695 109,300 109,191 109,230 87,403 77,362 6.17%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.87% 9.45% 4.99% 5.67% 3.43% 2.41% 2.84% -
ROE 1.16% 13.02% 7.96% 9.43% 6.05% 5.36% 8.07% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 336.71 348.31 351.63 340.84 333.82 397.60 434.22 -4.14%
EPS 2.94 32.92 17.71 19.53 11.44 9.03 12.61 -21.53%
DPS 0.00 2.75 2.00 0.00 0.00 2.00 2.50 -
NAPS 2.538 2.528 2.226 2.071 1.89 1.79 1.53 8.79%
Adjusted Per Share Value based on latest NOSH - 109,051
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 337.14 348.19 347.08 336.10 329.29 313.83 303.36 1.77%
EPS 2.94 32.91 17.48 19.26 11.28 7.58 8.63 -16.41%
DPS 0.00 2.75 1.97 0.00 0.00 1.58 1.75 -
NAPS 2.5412 2.5271 2.1972 2.0421 1.8643 1.4129 1.0689 15.51%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.62 1.09 1.40 1.07 1.40 1.70 1.20 -
P/RPS 0.18 0.31 0.40 0.31 0.42 0.43 0.28 -7.09%
P/EPS 21.14 3.31 7.91 5.48 12.24 17.71 9.72 13.81%
EY 4.73 30.21 12.65 18.25 8.17 5.65 10.29 -12.13%
DY 0.00 2.52 1.43 0.00 0.00 1.18 2.08 -
P/NAPS 0.24 0.43 0.63 0.52 0.74 0.95 0.78 -17.82%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 27/02/08 28/02/07 23/02/06 23/02/05 25/02/04 26/02/03 -
Price 0.65 1.00 1.10 1.03 1.34 1.93 1.09 -
P/RPS 0.19 0.29 0.31 0.30 0.40 0.49 0.25 -4.46%
P/EPS 22.17 3.04 6.21 5.27 11.71 20.11 8.83 16.56%
EY 4.51 32.92 16.10 18.96 8.54 4.97 11.33 -14.22%
DY 0.00 2.75 1.82 0.00 0.00 1.04 2.29 -
P/NAPS 0.26 0.40 0.49 0.50 0.71 1.08 0.71 -15.40%

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