[UMLAND] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -8.03%
YoY- 28.13%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 171,064 108,788 111,173 127,608 121,640 135,823 145,753 11.25%
PBT 37,192 23,655 19,862 22,026 24,384 18,067 19,208 55.28%
Tax -14,548 -9,454 -9,637 -9,802 -11,092 -7,855 -6,970 63.24%
NP 22,644 14,201 10,225 12,224 13,292 10,212 12,237 50.66%
-
NP to SH 22,644 14,201 10,225 12,224 13,292 10,212 12,237 50.66%
-
Tax Rate 39.12% 39.97% 48.52% 44.50% 45.49% 43.48% 36.29% -
Total Cost 148,420 94,587 100,948 115,384 108,348 125,611 133,516 7.30%
-
Net Worth 726,185 718,158 732,146 729,272 736,637 712,900 729,696 -0.32%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 11,583 - - - 11,573 - -
Div Payout % - 81.57% - - - 113.33% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 726,185 718,158 732,146 729,272 736,637 712,900 729,696 -0.32%
NOSH 232,008 231,663 231,691 231,515 232,377 231,461 231,649 0.10%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 13.24% 13.05% 9.20% 9.58% 10.93% 7.52% 8.40% -
ROE 3.12% 1.98% 1.40% 1.68% 1.80% 1.43% 1.68% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 73.73 46.96 47.98 55.12 52.35 58.68 62.92 11.13%
EPS 9.76 6.13 4.41 5.28 5.72 4.41 5.28 50.56%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.13 3.10 3.16 3.15 3.17 3.08 3.15 -0.42%
Adjusted Per Share Value based on latest NOSH - 230,578
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 56.80 36.12 36.91 42.37 40.39 45.10 48.40 11.24%
EPS 7.52 4.72 3.40 4.06 4.41 3.39 4.06 50.76%
DPS 0.00 3.85 0.00 0.00 0.00 3.84 0.00 -
NAPS 2.4112 2.3846 2.431 2.4215 2.4459 2.3671 2.4229 -0.32%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.00 1.02 0.99 0.85 0.69 0.96 1.10 -
P/RPS 1.36 2.17 2.06 1.54 1.32 1.64 1.75 -15.45%
P/EPS 10.25 16.64 22.43 16.10 12.06 21.76 20.82 -37.62%
EY 9.76 6.01 4.46 6.21 8.29 4.60 4.80 60.42%
DY 0.00 4.90 0.00 0.00 0.00 5.21 0.00 -
P/NAPS 0.32 0.33 0.31 0.27 0.22 0.31 0.35 -5.79%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 29/08/03 29/05/03 28/02/03 28/11/02 -
Price 0.90 1.05 1.18 1.04 0.80 0.94 0.83 -
P/RPS 1.22 2.24 2.46 1.89 1.53 1.60 1.32 -5.11%
P/EPS 9.22 17.13 26.74 19.70 13.99 21.31 15.71 -29.87%
EY 10.84 5.84 3.74 5.08 7.15 4.69 6.36 42.63%
DY 0.00 4.76 0.00 0.00 0.00 5.32 0.00 -
P/NAPS 0.29 0.34 0.37 0.33 0.25 0.31 0.26 7.54%

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