[UMLAND] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -16.55%
YoY- 2.08%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 111,173 127,608 121,640 135,823 145,753 147,998 137,872 -13.35%
PBT 19,862 22,026 24,384 18,067 19,208 15,566 21,804 -6.02%
Tax -9,637 -9,802 -11,092 -7,855 -6,970 -6,026 -4,628 62.99%
NP 10,225 12,224 13,292 10,212 12,237 9,540 17,176 -29.21%
-
NP to SH 10,225 12,224 13,292 10,212 12,237 9,540 17,176 -29.21%
-
Tax Rate 48.52% 44.50% 45.49% 43.48% 36.29% 38.71% 21.23% -
Total Cost 100,948 115,384 108,348 125,611 133,516 138,458 120,696 -11.21%
-
Net Worth 732,146 729,272 736,637 712,900 729,696 734,024 726,498 0.51%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 11,573 - - - -
Div Payout % - - - 113.33% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 732,146 729,272 736,637 712,900 729,696 734,024 726,498 0.51%
NOSH 231,691 231,515 232,377 231,461 231,649 231,553 232,108 -0.11%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.20% 9.58% 10.93% 7.52% 8.40% 6.45% 12.46% -
ROE 1.40% 1.68% 1.80% 1.43% 1.68% 1.30% 2.36% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 47.98 55.12 52.35 58.68 62.92 63.92 59.40 -13.25%
EPS 4.41 5.28 5.72 4.41 5.28 4.12 7.40 -29.16%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.16 3.15 3.17 3.08 3.15 3.17 3.13 0.63%
Adjusted Per Share Value based on latest NOSH - 229,772
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 36.91 42.37 40.39 45.10 48.40 49.14 45.78 -13.36%
EPS 3.40 4.06 4.41 3.39 4.06 3.17 5.70 -29.11%
DPS 0.00 0.00 0.00 3.84 0.00 0.00 0.00 -
NAPS 2.431 2.4215 2.4459 2.3671 2.4229 2.4372 2.4122 0.51%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.99 0.85 0.69 0.96 1.10 1.15 1.44 -
P/RPS 2.06 1.54 1.32 1.64 1.75 1.80 2.42 -10.17%
P/EPS 22.43 16.10 12.06 21.76 20.82 27.91 19.46 9.92%
EY 4.46 6.21 8.29 4.60 4.80 3.58 5.14 -9.01%
DY 0.00 0.00 0.00 5.21 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.22 0.31 0.35 0.36 0.46 -23.11%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 29/05/03 28/02/03 28/11/02 29/08/02 31/05/02 -
Price 1.18 1.04 0.80 0.94 0.83 1.18 1.24 -
P/RPS 2.46 1.89 1.53 1.60 1.32 1.85 2.09 11.46%
P/EPS 26.74 19.70 13.99 21.31 15.71 28.64 16.76 36.50%
EY 3.74 5.08 7.15 4.69 6.36 3.49 5.97 -26.76%
DY 0.00 0.00 0.00 5.32 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.25 0.31 0.26 0.37 0.40 -5.06%

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