[UMLAND] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 34.29%
YoY- -112.33%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 203,896 211,820 172,083 161,480 126,128 88,260 396,767 -35.86%
PBT 33,010 27,348 576 -3,837 -11,440 -16,700 71,053 -40.04%
Tax -2,968 2,392 -1,843 -1,712 1,978 1,288 -11,102 -58.53%
NP 30,042 29,740 -1,267 -5,549 -9,462 -15,412 59,951 -36.93%
-
NP to SH 25,136 25,172 -3,462 -6,213 -9,456 -15,832 46,611 -33.77%
-
Tax Rate 8.99% -8.75% 319.97% - - - 15.62% -
Total Cost 173,854 182,080 173,350 167,029 135,590 103,672 336,816 -35.67%
-
Net Worth 820,176 822,188 817,758 816,103 815,338 830,214 822,108 -0.15%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 12,061 24,111 6,048 - - - 23,829 -36.51%
Div Payout % 47.98% 95.79% 0.00% - - - 51.12% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 820,176 822,188 817,758 816,103 815,338 830,214 822,108 -0.15%
NOSH 241,228 241,111 241,940 241,450 241,224 241,341 238,292 0.82%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 14.73% 14.04% -0.74% -3.44% -7.50% -17.46% 15.11% -
ROE 3.06% 3.06% -0.42% -0.76% -1.16% -1.91% 5.67% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 84.52 87.85 71.13 66.88 52.29 36.57 166.50 -36.39%
EPS 10.42 10.44 -1.43 -2.57 -3.92 -6.56 19.56 -34.31%
DPS 5.00 10.00 2.50 0.00 0.00 0.00 10.00 -37.03%
NAPS 3.40 3.41 3.38 3.38 3.38 3.44 3.45 -0.96%
Adjusted Per Share Value based on latest NOSH - 226,666
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 67.70 70.33 57.14 53.62 41.88 29.31 131.74 -35.86%
EPS 8.35 8.36 -1.15 -2.06 -3.14 -5.26 15.48 -33.76%
DPS 4.00 8.01 2.01 0.00 0.00 0.00 7.91 -36.55%
NAPS 2.7233 2.73 2.7153 2.7098 2.7072 2.7566 2.7297 -0.15%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.02 0.76 0.80 0.80 0.99 1.16 1.83 -
P/RPS 1.21 0.87 1.12 1.20 1.89 3.17 1.10 6.56%
P/EPS 9.79 7.28 -55.91 -31.09 -25.26 -17.68 9.36 3.04%
EY 10.22 13.74 -1.79 -3.22 -3.96 -5.66 10.69 -2.95%
DY 4.90 13.16 3.13 0.00 0.00 0.00 5.46 -6.96%
P/NAPS 0.30 0.22 0.24 0.24 0.29 0.34 0.53 -31.59%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 21/05/09 25/02/09 27/11/08 28/08/08 22/05/08 28/02/08 -
Price 1.10 0.88 0.88 0.74 0.94 1.08 1.59 -
P/RPS 1.30 1.00 1.24 1.11 1.80 2.95 0.95 23.28%
P/EPS 10.56 8.43 -61.50 -28.76 -23.98 -16.46 8.13 19.06%
EY 9.47 11.86 -1.63 -3.48 -4.17 -6.07 12.30 -16.01%
DY 4.55 11.36 2.84 0.00 0.00 0.00 6.29 -19.43%
P/NAPS 0.32 0.26 0.26 0.22 0.28 0.31 0.46 -21.50%

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