[UTUSAN] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -41.66%
YoY- -2.71%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 227,419 248,376 291,195 342,554 349,185 366,553 341,394 -6.54%
PBT -66,725 -17,486 -83,650 -20,393 -15,503 16,356 4,773 -
Tax -1,741 -1,733 1,671 4,020 -438 1,106 -2,506 -5.88%
NP -68,466 -19,219 -81,979 -16,373 -15,941 17,462 2,267 -
-
NP to SH -68,466 -19,219 -81,979 -16,373 -15,941 17,462 2,267 -
-
Tax Rate - - - - - -6.76% 52.50% -
Total Cost 295,885 267,595 373,174 358,927 365,126 349,091 339,127 -2.24%
-
Net Worth 103,536 174,406 193,895 278,938 296,545 310,017 290,072 -15.76%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 103,536 174,406 193,895 278,938 296,545 310,017 290,072 -15.76%
NOSH 110,734 110,734 110,734 110,734 110,734 110,720 110,588 0.02%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -30.11% -7.74% -28.15% -4.78% -4.57% 4.76% 0.66% -
ROE -66.13% -11.02% -42.28% -5.87% -5.38% 5.63% 0.78% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 205.37 224.30 262.97 309.35 315.34 331.06 308.71 -6.56%
EPS -61.83 -17.36 -74.03 -14.79 -14.40 15.77 2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.935 1.575 1.751 2.519 2.678 2.80 2.623 -15.78%
Adjusted Per Share Value based on latest NOSH - 110,734
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 205.37 224.30 262.97 309.35 315.34 331.02 308.30 -6.54%
EPS -61.83 -17.36 -74.03 -14.79 -14.40 15.77 2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.935 1.575 1.751 2.519 2.678 2.7997 2.6195 -15.76%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.385 0.545 0.56 0.60 0.73 0.68 0.86 -
P/RPS 0.19 0.24 0.21 0.19 0.23 0.21 0.28 -6.25%
P/EPS -0.62 -3.14 -0.76 -4.06 -5.07 4.31 41.95 -
EY -160.60 -31.85 -132.20 -24.64 -19.72 23.19 2.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.32 0.24 0.27 0.24 0.33 3.68%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 24/02/16 25/02/15 26/02/14 27/02/13 29/02/12 28/02/11 -
Price 0.445 0.53 0.67 0.60 0.65 0.74 0.85 -
P/RPS 0.22 0.24 0.25 0.19 0.21 0.22 0.28 -3.93%
P/EPS -0.72 -3.05 -0.91 -4.06 -4.52 4.69 41.46 -
EY -138.94 -32.75 -110.50 -24.64 -22.15 21.31 2.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.34 0.38 0.24 0.24 0.26 0.32 6.98%

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