[UMLAND] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -0.14%
YoY- 365.82%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 305,820 208,506 188,776 203,896 211,820 172,083 161,480 53.13%
PBT 46,680 62,917 23,372 33,010 27,348 576 -3,837 -
Tax -10,488 -5,449 -4,576 -2,968 2,392 -1,843 -1,712 235.17%
NP 36,192 57,468 18,796 30,042 29,740 -1,267 -5,549 -
-
NP to SH 34,696 55,035 15,701 25,136 25,172 -3,462 -6,213 -
-
Tax Rate 22.47% 8.66% 19.58% 8.99% -8.75% 319.97% - -
Total Cost 269,628 151,038 169,980 173,854 182,080 173,350 167,029 37.64%
-
Net Worth 867,399 858,916 818,045 820,176 822,188 817,758 816,103 4.15%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 23,547 16,087 12,061 24,111 6,048 - -
Div Payout % - 42.79% 102.46% 47.98% 95.79% 0.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 867,399 858,916 818,045 820,176 822,188 817,758 816,103 4.15%
NOSH 241,615 241,268 241,311 241,228 241,111 241,940 241,450 0.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.83% 27.56% 9.96% 14.73% 14.04% -0.74% -3.44% -
ROE 4.00% 6.41% 1.92% 3.06% 3.06% -0.42% -0.76% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 126.57 86.42 78.23 84.52 87.85 71.13 66.88 53.05%
EPS 14.36 22.81 6.51 10.42 10.44 -1.43 -2.57 -
DPS 0.00 9.76 6.67 5.00 10.00 2.50 0.00 -
NAPS 3.59 3.56 3.39 3.40 3.41 3.38 3.38 4.10%
Adjusted Per Share Value based on latest NOSH - 241,346
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 101.54 69.23 62.68 67.70 70.33 57.14 53.62 53.12%
EPS 11.52 18.27 5.21 8.35 8.36 -1.15 -2.06 -
DPS 0.00 7.82 5.34 4.00 8.01 2.01 0.00 -
NAPS 2.8801 2.8519 2.7162 2.7233 2.73 2.7153 2.7098 4.15%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.19 1.12 1.11 1.02 0.76 0.80 0.80 -
P/RPS 0.94 1.30 1.42 1.21 0.87 1.12 1.20 -15.03%
P/EPS 8.29 4.91 17.06 9.79 7.28 -55.91 -31.09 -
EY 12.07 20.37 5.86 10.22 13.74 -1.79 -3.22 -
DY 0.00 8.71 6.01 4.90 13.16 3.13 0.00 -
P/NAPS 0.33 0.31 0.33 0.30 0.22 0.24 0.24 23.67%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 23/11/09 26/08/09 21/05/09 25/02/09 27/11/08 -
Price 1.04 1.20 1.14 1.10 0.88 0.88 0.74 -
P/RPS 0.82 1.39 1.46 1.30 1.00 1.24 1.11 -18.29%
P/EPS 7.24 5.26 17.52 10.56 8.43 -61.50 -28.76 -
EY 13.81 19.01 5.71 9.47 11.86 -1.63 -3.48 -
DY 0.00 8.13 5.85 4.55 11.36 2.84 0.00 -
P/NAPS 0.29 0.34 0.34 0.32 0.26 0.26 0.22 20.24%

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