[UTUSAN] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -1197.27%
YoY- -196.42%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 67,445 76,508 89,946 87,649 99,797 94,783 94,783 -5.51%
PBT 25,566 -45,200 -5,178 -7,303 11,392 15,455 5,545 28.99%
Tax -392 -206 363 -2,331 -1,400 -3,701 -1,584 -20.75%
NP 25,174 -45,406 -4,815 -9,634 9,992 11,754 3,961 36.08%
-
NP to SH 25,174 -45,406 -4,815 -9,634 9,992 11,754 3,961 36.08%
-
Tax Rate 1.53% - - - 12.29% 23.95% 28.57% -
Total Cost 42,271 121,914 94,761 97,283 89,805 83,029 90,822 -11.96%
-
Net Worth 174,406 193,895 278,938 296,545 310,114 290,583 284,745 -7.84%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 174,406 193,895 278,938 296,545 310,114 290,583 284,745 -7.84%
NOSH 110,734 110,734 110,734 110,734 110,755 110,783 110,666 0.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 37.33% -59.35% -5.35% -10.99% 10.01% 12.40% 4.18% -
ROE 14.43% -23.42% -1.73% -3.25% 3.22% 4.04% 1.39% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 60.91 69.09 81.23 79.15 90.11 85.56 85.65 -5.52%
EPS 22.73 -41.00 -4.35 -8.70 9.02 10.61 3.58 36.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.575 1.751 2.519 2.678 2.80 2.623 2.573 -7.85%
Adjusted Per Share Value based on latest NOSH - 110,734
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 60.91 69.09 81.23 79.15 90.12 85.60 85.60 -5.51%
EPS 22.73 -41.00 -4.35 -8.70 9.02 10.61 3.58 36.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.575 1.751 2.519 2.678 2.8005 2.6242 2.5714 -7.84%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.545 0.56 0.60 0.73 0.68 0.86 0.81 -
P/RPS 0.89 0.81 0.74 0.92 0.75 1.01 0.95 -1.08%
P/EPS 2.40 -1.37 -13.80 -8.39 7.54 8.11 22.63 -31.18%
EY 41.71 -73.22 -7.25 -11.92 13.27 12.34 4.42 45.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.24 0.27 0.24 0.33 0.31 2.04%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 25/02/15 26/02/14 27/02/13 29/02/12 28/02/11 24/02/10 -
Price 0.53 0.67 0.60 0.65 0.74 0.85 0.82 -
P/RPS 0.87 0.97 0.74 0.82 0.82 0.99 0.96 -1.62%
P/EPS 2.33 -1.63 -13.80 -7.47 8.20 8.01 22.91 -31.66%
EY 42.89 -61.20 -7.25 -13.38 12.19 12.48 4.36 46.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.24 0.24 0.26 0.32 0.32 1.01%

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