[UMLAND] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 51.13%
YoY- -6.3%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 328,924 313,692 328,808 316,920 304,854 280,518 305,820 4.97%
PBT 75,789 70,434 85,820 74,337 54,930 43,362 46,680 38.09%
Tax -20,116 -15,908 -21,744 -16,601 -15,444 -13,838 -10,488 54.30%
NP 55,673 54,526 64,076 57,736 39,486 29,524 36,192 33.22%
-
NP to SH 51,220 48,438 55,876 51,570 34,122 25,670 34,696 29.61%
-
Tax Rate 26.54% 22.59% 25.34% 22.33% 28.12% 31.91% 22.47% -
Total Cost 273,250 259,166 264,732 259,184 265,368 250,994 269,628 0.89%
-
Net Worth 904,591 890,120 892,664 878,386 858,694 861,296 867,399 2.83%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 10,051 - - 18,460 8,040 - - -
Div Payout % 19.62% - - 35.80% 23.56% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 904,591 890,120 892,664 878,386 858,694 861,296 867,399 2.83%
NOSH 301,530 241,225 241,260 241,314 241,206 241,259 241,615 15.89%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 16.93% 17.38% 19.49% 18.22% 12.95% 10.52% 11.83% -
ROE 5.66% 5.44% 6.26% 5.87% 3.97% 2.98% 4.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 109.08 130.04 136.29 131.33 126.39 116.27 126.57 -9.43%
EPS 16.99 20.08 23.16 21.37 14.15 10.64 14.36 11.85%
DPS 3.33 0.00 0.00 7.65 3.33 0.00 0.00 -
NAPS 3.00 3.69 3.70 3.64 3.56 3.57 3.59 -11.27%
Adjusted Per Share Value based on latest NOSH - 241,197
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 109.22 104.16 109.18 105.23 101.22 93.14 101.54 4.97%
EPS 17.01 16.08 18.55 17.12 11.33 8.52 11.52 29.63%
DPS 3.34 0.00 0.00 6.13 2.67 0.00 0.00 -
NAPS 3.0036 2.9555 2.964 2.9166 2.8512 2.8598 2.8801 2.83%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.26 1.95 1.47 1.40 1.26 1.18 1.19 -
P/RPS 1.16 1.50 1.08 1.07 1.00 1.01 0.94 15.03%
P/EPS 7.42 9.71 6.35 6.55 8.91 11.09 8.29 -7.11%
EY 13.48 10.30 15.76 15.26 11.23 9.02 12.07 7.63%
DY 2.65 0.00 0.00 5.46 2.65 0.00 0.00 -
P/NAPS 0.42 0.53 0.40 0.38 0.35 0.33 0.33 17.42%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 30/05/11 28/02/11 24/11/10 25/08/10 26/05/10 -
Price 1.43 1.35 1.50 1.38 1.43 1.23 1.04 -
P/RPS 1.31 1.04 1.10 1.05 1.13 1.06 0.82 36.62%
P/EPS 8.42 6.72 6.48 6.46 10.11 11.56 7.24 10.57%
EY 11.88 14.87 15.44 15.49 9.89 8.65 13.81 -9.54%
DY 2.33 0.00 0.00 5.54 2.33 0.00 0.00 -
P/NAPS 0.48 0.37 0.41 0.38 0.40 0.34 0.29 39.88%

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