[UMLAND] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 250.51%
YoY- 1689.69%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 304,854 280,518 305,820 208,506 188,776 203,896 211,820 27.44%
PBT 54,930 43,362 46,680 62,917 23,372 33,010 27,348 59.12%
Tax -15,444 -13,838 -10,488 -5,449 -4,576 -2,968 2,392 -
NP 39,486 29,524 36,192 57,468 18,796 30,042 29,740 20.77%
-
NP to SH 34,122 25,670 34,696 55,035 15,701 25,136 25,172 22.46%
-
Tax Rate 28.12% 31.91% 22.47% 8.66% 19.58% 8.99% -8.75% -
Total Cost 265,368 250,994 269,628 151,038 169,980 173,854 182,080 28.51%
-
Net Worth 858,694 861,296 867,399 858,916 818,045 820,176 822,188 2.93%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 8,040 - - 23,547 16,087 12,061 24,111 -51.88%
Div Payout % 23.56% - - 42.79% 102.46% 47.98% 95.79% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 858,694 861,296 867,399 858,916 818,045 820,176 822,188 2.93%
NOSH 241,206 241,259 241,615 241,268 241,311 241,228 241,111 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.95% 10.52% 11.83% 27.56% 9.96% 14.73% 14.04% -
ROE 3.97% 2.98% 4.00% 6.41% 1.92% 3.06% 3.06% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 126.39 116.27 126.57 86.42 78.23 84.52 87.85 27.41%
EPS 14.15 10.64 14.36 22.81 6.51 10.42 10.44 22.44%
DPS 3.33 0.00 0.00 9.76 6.67 5.00 10.00 -51.92%
NAPS 3.56 3.57 3.59 3.56 3.39 3.40 3.41 2.90%
Adjusted Per Share Value based on latest NOSH - 241,257
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 101.22 93.14 101.54 69.23 62.68 67.70 70.33 27.44%
EPS 11.33 8.52 11.52 18.27 5.21 8.35 8.36 22.44%
DPS 2.67 0.00 0.00 7.82 5.34 4.00 8.01 -51.89%
NAPS 2.8512 2.8598 2.8801 2.8519 2.7162 2.7233 2.73 2.93%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.26 1.18 1.19 1.12 1.11 1.02 0.76 -
P/RPS 1.00 1.01 0.94 1.30 1.42 1.21 0.87 9.71%
P/EPS 8.91 11.09 8.29 4.91 17.06 9.79 7.28 14.40%
EY 11.23 9.02 12.07 20.37 5.86 10.22 13.74 -12.57%
DY 2.65 0.00 0.00 8.71 6.01 4.90 13.16 -65.61%
P/NAPS 0.35 0.33 0.33 0.31 0.33 0.30 0.22 36.24%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 25/02/10 23/11/09 26/08/09 21/05/09 -
Price 1.43 1.23 1.04 1.20 1.14 1.10 0.88 -
P/RPS 1.13 1.06 0.82 1.39 1.46 1.30 1.00 8.48%
P/EPS 10.11 11.56 7.24 5.26 17.52 10.56 8.43 12.86%
EY 9.89 8.65 13.81 19.01 5.71 9.47 11.86 -11.39%
DY 2.33 0.00 0.00 8.13 5.85 4.55 11.36 -65.18%
P/NAPS 0.40 0.34 0.29 0.34 0.34 0.32 0.26 33.23%

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