[UTUSAN] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -52.18%
YoY- 75.19%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 87,649 99,797 94,783 94,783 96,953 102,340 104,969 -2.95%
PBT -7,303 11,392 15,455 5,545 5,619 23,992 9,591 -
Tax -2,331 -1,400 -3,701 -1,584 -3,358 -5,206 -463 30.88%
NP -9,634 9,992 11,754 3,961 2,261 18,786 9,128 -
-
NP to SH -9,634 9,992 11,754 3,961 2,261 18,786 9,216 -
-
Tax Rate - 12.29% 23.95% 28.57% 59.76% 21.70% 4.83% -
Total Cost 97,283 89,805 83,029 90,822 94,692 83,554 95,841 0.24%
-
Net Worth 296,545 310,114 290,583 284,745 221,958 279,792 243,603 3.32%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 3,043 2,186 -
Div Payout % - - - - - 16.20% 23.73% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 296,545 310,114 290,583 284,745 221,958 279,792 243,603 3.32%
NOSH 110,734 110,755 110,783 110,666 110,979 110,677 109,337 0.21%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -10.99% 10.01% 12.40% 4.18% 2.33% 18.36% 8.70% -
ROE -3.25% 3.22% 4.04% 1.39% 1.02% 6.71% 3.78% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 79.15 90.11 85.56 85.65 87.36 92.47 96.00 -3.16%
EPS -8.70 9.02 10.61 3.58 2.04 16.97 8.43 -
DPS 0.00 0.00 0.00 0.00 0.00 2.75 2.00 -
NAPS 2.678 2.80 2.623 2.573 2.00 2.528 2.228 3.11%
Adjusted Per Share Value based on latest NOSH - 110,666
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 79.15 90.12 85.60 85.60 87.55 92.42 94.79 -2.95%
EPS -8.70 9.02 10.61 3.58 2.04 16.96 8.32 -
DPS 0.00 0.00 0.00 0.00 0.00 2.75 1.97 -
NAPS 2.678 2.8005 2.6242 2.5714 2.0044 2.5267 2.1999 3.32%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.73 0.68 0.86 0.81 0.62 1.09 1.40 -
P/RPS 0.92 0.75 1.01 0.95 0.71 1.18 1.46 -7.40%
P/EPS -8.39 7.54 8.11 22.63 30.43 6.42 16.61 -
EY -11.92 13.27 12.34 4.42 3.29 15.57 6.02 -
DY 0.00 0.00 0.00 0.00 0.00 2.52 1.43 -
P/NAPS 0.27 0.24 0.33 0.31 0.31 0.43 0.63 -13.15%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 24/02/10 27/02/09 27/02/08 28/02/07 -
Price 0.65 0.74 0.85 0.82 0.65 1.00 1.10 -
P/RPS 0.82 0.82 0.99 0.96 0.74 1.08 1.15 -5.47%
P/EPS -7.47 8.20 8.01 22.91 31.90 5.89 13.05 -
EY -13.38 12.19 12.48 4.36 3.13 16.97 7.66 -
DY 0.00 0.00 0.00 0.00 0.00 2.75 1.82 -
P/NAPS 0.24 0.26 0.32 0.32 0.33 0.40 0.49 -11.20%

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