[UMLAND] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -26.01%
YoY- 2.12%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 328,808 316,920 304,854 280,518 305,820 208,506 188,776 44.81%
PBT 85,820 74,337 54,930 43,362 46,680 62,917 23,372 138.19%
Tax -21,744 -16,601 -15,444 -13,838 -10,488 -5,449 -4,576 182.90%
NP 64,076 57,736 39,486 29,524 36,192 57,468 18,796 126.67%
-
NP to SH 55,876 51,570 34,122 25,670 34,696 55,035 15,701 133.27%
-
Tax Rate 25.34% 22.33% 28.12% 31.91% 22.47% 8.66% 19.58% -
Total Cost 264,732 259,184 265,368 250,994 269,628 151,038 169,980 34.39%
-
Net Worth 892,664 878,386 858,694 861,296 867,399 858,916 818,045 5.99%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 18,460 8,040 - - 23,547 16,087 -
Div Payout % - 35.80% 23.56% - - 42.79% 102.46% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 892,664 878,386 858,694 861,296 867,399 858,916 818,045 5.99%
NOSH 241,260 241,314 241,206 241,259 241,615 241,268 241,311 -0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 19.49% 18.22% 12.95% 10.52% 11.83% 27.56% 9.96% -
ROE 6.26% 5.87% 3.97% 2.98% 4.00% 6.41% 1.92% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 136.29 131.33 126.39 116.27 126.57 86.42 78.23 44.83%
EPS 23.16 21.37 14.15 10.64 14.36 22.81 6.51 133.22%
DPS 0.00 7.65 3.33 0.00 0.00 9.76 6.67 -
NAPS 3.70 3.64 3.56 3.57 3.59 3.56 3.39 6.01%
Adjusted Per Share Value based on latest NOSH - 241,918
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 109.18 105.23 101.22 93.14 101.54 69.23 62.68 44.81%
EPS 18.55 17.12 11.33 8.52 11.52 18.27 5.21 133.34%
DPS 0.00 6.13 2.67 0.00 0.00 7.82 5.34 -
NAPS 2.964 2.9166 2.8512 2.8598 2.8801 2.8519 2.7162 5.99%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.47 1.40 1.26 1.18 1.19 1.12 1.11 -
P/RPS 1.08 1.07 1.00 1.01 0.94 1.30 1.42 -16.69%
P/EPS 6.35 6.55 8.91 11.09 8.29 4.91 17.06 -48.28%
EY 15.76 15.26 11.23 9.02 12.07 20.37 5.86 93.50%
DY 0.00 5.46 2.65 0.00 0.00 8.71 6.01 -
P/NAPS 0.40 0.38 0.35 0.33 0.33 0.31 0.33 13.69%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 24/11/10 25/08/10 26/05/10 25/02/10 23/11/09 -
Price 1.50 1.38 1.43 1.23 1.04 1.20 1.14 -
P/RPS 1.10 1.05 1.13 1.06 0.82 1.39 1.46 -17.21%
P/EPS 6.48 6.46 10.11 11.56 7.24 5.26 17.52 -48.50%
EY 15.44 15.49 9.89 8.65 13.81 19.01 5.71 94.20%
DY 0.00 5.54 2.33 0.00 0.00 8.13 5.85 -
P/NAPS 0.41 0.38 0.40 0.34 0.29 0.34 0.34 13.30%

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