[UMLAND] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 71.69%
YoY- 146.78%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 135,823 145,753 147,998 137,872 150,521 137,620 140,548 -2.24%
PBT 18,067 19,208 15,566 21,804 14,585 15,952 16,922 4.44%
Tax -7,855 -6,970 -6,026 -4,628 -4,581 -5,912 -6,926 8.72%
NP 10,212 12,237 9,540 17,176 10,004 10,040 9,996 1.43%
-
NP to SH 10,212 12,237 9,540 17,176 10,004 10,040 9,996 1.43%
-
Tax Rate 43.48% 36.29% 38.71% 21.23% 31.41% 37.06% 40.93% -
Total Cost 125,611 133,516 138,458 120,696 140,517 127,580 130,552 -2.53%
-
Net Worth 712,900 729,696 734,024 726,498 729,458 739,098 735,816 -2.08%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 11,573 - - - - - - -
Div Payout % 113.33% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 712,900 729,696 734,024 726,498 729,458 739,098 735,816 -2.08%
NOSH 231,461 231,649 231,553 232,108 231,574 231,692 231,388 0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.52% 8.40% 6.45% 12.46% 6.65% 7.30% 7.11% -
ROE 1.43% 1.68% 1.30% 2.36% 1.37% 1.36% 1.36% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 58.68 62.92 63.92 59.40 65.00 59.40 60.74 -2.26%
EPS 4.41 5.28 4.12 7.40 4.32 4.33 4.32 1.38%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 3.15 3.17 3.13 3.15 3.19 3.18 -2.10%
Adjusted Per Share Value based on latest NOSH - 232,108
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 45.10 48.40 49.14 45.78 49.98 45.69 46.67 -2.24%
EPS 3.39 4.06 3.17 5.70 3.32 3.33 3.32 1.39%
DPS 3.84 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3671 2.4229 2.4372 2.4122 2.4221 2.4541 2.4432 -2.08%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.96 1.10 1.15 1.44 1.44 1.44 1.66 -
P/RPS 1.64 1.75 1.80 2.42 2.22 2.42 2.73 -28.73%
P/EPS 21.76 20.82 27.91 19.46 33.33 33.23 38.43 -31.48%
EY 4.60 4.80 3.58 5.14 3.00 3.01 2.60 46.12%
DY 5.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.36 0.46 0.46 0.45 0.52 -29.09%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 29/08/02 31/05/02 28/02/02 27/11/01 28/08/01 -
Price 0.94 0.83 1.18 1.24 1.44 1.44 1.62 -
P/RPS 1.60 1.32 1.85 2.09 2.22 2.42 2.67 -28.85%
P/EPS 21.31 15.71 28.64 16.76 33.33 33.23 37.50 -31.32%
EY 4.69 6.36 3.49 5.97 3.00 3.01 2.67 45.43%
DY 5.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.26 0.37 0.40 0.46 0.45 0.51 -28.17%

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