[UMLAND] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -41.27%
YoY- 49.96%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 396,767 451,661 470,276 403,972 416,577 337,924 279,902 26.10%
PBT 71,053 83,474 92,502 51,660 67,463 41,961 28,656 82.89%
Tax -11,102 -17,497 -19,774 -14,860 -10,886 -9,998 -6,114 48.67%
NP 59,951 65,977 72,728 36,800 56,577 31,962 22,542 91.61%
-
NP to SH 46,611 50,412 58,814 23,580 40,148 22,848 14,928 113.18%
-
Tax Rate 15.62% 20.96% 21.38% 28.77% 16.14% 23.83% 21.34% -
Total Cost 336,816 385,684 397,548 367,172 360,000 305,961 257,360 19.58%
-
Net Worth 822,108 795,104 787,014 772,848 772,344 748,975 744,081 6.85%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 23,829 7,911 - - 20,874 7,729 - -
Div Payout % 51.12% 15.69% - - 51.99% 33.83% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 822,108 795,104 787,014 772,848 772,344 748,975 744,081 6.85%
NOSH 238,292 237,344 235,633 232,086 231,935 231,880 231,801 1.85%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 15.11% 14.61% 15.46% 9.11% 13.58% 9.46% 8.05% -
ROE 5.67% 6.34% 7.47% 3.05% 5.20% 3.05% 2.01% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 166.50 190.30 199.58 174.06 179.61 145.73 120.75 23.81%
EPS 19.56 21.24 24.96 10.16 17.31 9.85 6.44 109.30%
DPS 10.00 3.33 0.00 0.00 9.00 3.33 0.00 -
NAPS 3.45 3.35 3.34 3.33 3.33 3.23 3.21 4.91%
Adjusted Per Share Value based on latest NOSH - 232,086
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 131.74 149.97 156.15 134.13 138.32 112.20 92.94 26.10%
EPS 15.48 16.74 19.53 7.83 13.33 7.59 4.96 113.12%
DPS 7.91 2.63 0.00 0.00 6.93 2.57 0.00 -
NAPS 2.7297 2.64 2.6132 2.5661 2.5645 2.4869 2.4706 6.85%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.83 1.92 2.38 1.70 1.02 0.96 1.01 -
P/RPS 1.10 1.01 1.19 0.98 0.57 0.66 0.84 19.63%
P/EPS 9.36 9.04 9.54 16.73 5.89 9.74 15.68 -29.03%
EY 10.69 11.06 10.49 5.98 16.97 10.26 6.38 40.93%
DY 5.46 1.74 0.00 0.00 8.82 3.47 0.00 -
P/NAPS 0.53 0.57 0.71 0.51 0.31 0.30 0.31 42.84%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 29/08/07 24/05/07 27/02/07 30/11/06 16/08/06 -
Price 1.59 1.78 1.99 1.94 1.44 1.00 0.98 -
P/RPS 0.95 0.94 1.00 1.11 0.80 0.69 0.81 11.18%
P/EPS 8.13 8.38 7.97 19.09 8.32 10.15 15.22 -34.09%
EY 12.30 11.93 12.54 5.24 12.02 9.85 6.57 51.72%
DY 6.29 1.87 0.00 0.00 6.25 3.33 0.00 -
P/NAPS 0.46 0.53 0.60 0.58 0.43 0.31 0.31 30.00%

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