[UMLAND] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -16.79%
YoY- -24.43%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 214,805 185,585 163,578 182,500 164,845 167,742 167,508 17.98%
PBT 36,859 28,512 16,408 28,600 35,018 39,498 35,498 2.53%
Tax -3,131 -7,602 -5,704 -11,488 -14,453 -14,177 -13,766 -62.63%
NP 33,728 20,909 10,704 17,112 20,565 25,321 21,732 33.94%
-
NP to SH 29,211 17,464 10,506 17,112 20,565 25,321 21,732 21.72%
-
Tax Rate 8.49% 26.66% 34.76% 40.17% 41.27% 35.89% 38.78% -
Total Cost 181,077 164,676 152,874 165,388 144,280 142,421 145,776 15.50%
-
Net Worth 746,911 730,242 727,517 739,349 733,469 733,637 724,399 2.05%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 17,397 7,727 - - 17,408 - - -
Div Payout % 59.56% 44.25% - - 84.65% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 746,911 730,242 727,517 739,349 733,469 733,637 724,399 2.05%
NOSH 231,960 231,823 232,433 232,499 232,110 232,163 232,179 -0.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 15.70% 11.27% 6.54% 9.38% 12.48% 15.10% 12.97% -
ROE 3.91% 2.39% 1.44% 2.31% 2.80% 3.45% 3.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 92.60 80.05 70.38 78.49 71.02 72.25 72.15 18.04%
EPS 12.59 7.53 4.52 7.36 8.86 10.91 9.36 21.78%
DPS 7.50 3.33 0.00 0.00 7.50 0.00 0.00 -
NAPS 3.22 3.15 3.13 3.18 3.16 3.16 3.12 2.11%
Adjusted Per Share Value based on latest NOSH - 232,499
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 71.32 61.62 54.31 60.60 54.73 55.70 55.62 17.97%
EPS 9.70 5.80 3.49 5.68 6.83 8.41 7.22 21.69%
DPS 5.78 2.57 0.00 0.00 5.78 0.00 0.00 -
NAPS 2.48 2.4247 2.4156 2.4549 2.4354 2.436 2.4053 2.05%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.76 0.79 0.81 0.80 0.80 0.87 0.91 -
P/RPS 0.82 0.99 1.15 1.02 1.13 1.20 1.26 -24.84%
P/EPS 6.04 10.49 17.92 10.87 9.03 7.98 9.72 -27.11%
EY 16.57 9.54 5.58 9.20 11.08 12.54 10.29 37.26%
DY 9.87 4.22 0.00 0.00 9.38 0.00 0.00 -
P/NAPS 0.24 0.25 0.26 0.25 0.25 0.28 0.29 -11.82%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 23/11/05 24/08/05 30/05/05 28/02/05 26/11/04 17/08/04 -
Price 0.77 0.78 0.83 0.77 0.80 0.86 0.87 -
P/RPS 0.83 0.97 1.18 0.98 1.13 1.19 1.21 -22.16%
P/EPS 6.11 10.35 18.36 10.46 9.03 7.89 9.29 -24.31%
EY 16.35 9.66 5.45 9.56 11.08 12.68 10.76 32.07%
DY 9.74 4.27 0.00 0.00 9.38 0.00 0.00 -
P/NAPS 0.24 0.25 0.27 0.24 0.25 0.27 0.28 -9.74%

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