[UMLAND] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 16.52%
YoY- 147.63%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 163,578 182,500 164,845 167,742 167,508 171,064 108,788 31.28%
PBT 16,408 28,600 35,018 39,498 35,498 37,192 23,655 -21.65%
Tax -5,704 -11,488 -14,453 -14,177 -13,766 -14,548 -9,454 -28.62%
NP 10,704 17,112 20,565 25,321 21,732 22,644 14,201 -17.19%
-
NP to SH 10,506 17,112 20,565 25,321 21,732 22,644 14,201 -18.21%
-
Tax Rate 34.76% 40.17% 41.27% 35.89% 38.78% 39.12% 39.97% -
Total Cost 152,874 165,388 144,280 142,421 145,776 148,420 94,587 37.76%
-
Net Worth 727,517 739,349 733,469 733,637 724,399 726,185 718,158 0.86%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 17,408 - - - 11,583 -
Div Payout % - - 84.65% - - - 81.57% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 727,517 739,349 733,469 733,637 724,399 726,185 718,158 0.86%
NOSH 232,433 232,499 232,110 232,163 232,179 232,008 231,663 0.22%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.54% 9.38% 12.48% 15.10% 12.97% 13.24% 13.05% -
ROE 1.44% 2.31% 2.80% 3.45% 3.00% 3.12% 1.98% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 70.38 78.49 71.02 72.25 72.15 73.73 46.96 30.99%
EPS 4.52 7.36 8.86 10.91 9.36 9.76 6.13 -18.39%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 5.00 -
NAPS 3.13 3.18 3.16 3.16 3.12 3.13 3.10 0.64%
Adjusted Per Share Value based on latest NOSH - 232,142
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 54.31 60.60 54.73 55.70 55.62 56.80 36.12 31.27%
EPS 3.49 5.68 6.83 8.41 7.22 7.52 4.72 -18.24%
DPS 0.00 0.00 5.78 0.00 0.00 0.00 3.85 -
NAPS 2.4156 2.4549 2.4354 2.436 2.4053 2.4112 2.3846 0.86%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.81 0.80 0.80 0.87 0.91 1.00 1.02 -
P/RPS 1.15 1.02 1.13 1.20 1.26 1.36 2.17 -34.53%
P/EPS 17.92 10.87 9.03 7.98 9.72 10.25 16.64 5.06%
EY 5.58 9.20 11.08 12.54 10.29 9.76 6.01 -4.83%
DY 0.00 0.00 9.38 0.00 0.00 0.00 4.90 -
P/NAPS 0.26 0.25 0.25 0.28 0.29 0.32 0.33 -14.70%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 30/05/05 28/02/05 26/11/04 17/08/04 28/05/04 27/02/04 -
Price 0.83 0.77 0.80 0.86 0.87 0.90 1.05 -
P/RPS 1.18 0.98 1.13 1.19 1.21 1.22 2.24 -34.79%
P/EPS 18.36 10.46 9.03 7.89 9.29 9.22 17.13 4.73%
EY 5.45 9.56 11.08 12.68 10.76 10.84 5.84 -4.50%
DY 0.00 0.00 9.38 0.00 0.00 0.00 4.76 -
P/NAPS 0.27 0.24 0.25 0.27 0.28 0.29 0.34 -14.25%

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