[UMLAND] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 8.35%
YoY- 61.04%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 323,470 328,924 313,692 328,808 316,920 304,854 280,518 9.93%
PBT 80,783 75,789 70,434 85,820 74,337 54,930 43,362 51.23%
Tax -20,051 -20,116 -15,908 -21,744 -16,601 -15,444 -13,838 27.96%
NP 60,732 55,673 54,526 64,076 57,736 39,486 29,524 61.53%
-
NP to SH 56,931 51,220 48,438 55,876 51,570 34,122 25,670 69.81%
-
Tax Rate 24.82% 26.54% 22.59% 25.34% 22.33% 28.12% 31.91% -
Total Cost 262,738 273,250 259,166 264,732 259,184 265,368 250,994 3.08%
-
Net Worth 917,171 904,591 890,120 892,664 878,386 858,694 861,296 4.26%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 22,627 10,051 - - 18,460 8,040 - -
Div Payout % 39.75% 19.62% - - 35.80% 23.56% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 917,171 904,591 890,120 892,664 878,386 858,694 861,296 4.26%
NOSH 301,701 301,530 241,225 241,260 241,314 241,206 241,259 16.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 18.78% 16.93% 17.38% 19.49% 18.22% 12.95% 10.52% -
ROE 6.21% 5.66% 5.44% 6.26% 5.87% 3.97% 2.98% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 107.22 109.08 130.04 136.29 131.33 126.39 116.27 -5.24%
EPS 18.87 16.99 20.08 23.16 21.37 14.15 10.64 46.36%
DPS 7.50 3.33 0.00 0.00 7.65 3.33 0.00 -
NAPS 3.04 3.00 3.69 3.70 3.64 3.56 3.57 -10.13%
Adjusted Per Share Value based on latest NOSH - 241,260
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 107.40 109.22 104.16 109.18 105.23 101.22 93.14 9.93%
EPS 18.90 17.01 16.08 18.55 17.12 11.33 8.52 69.84%
DPS 7.51 3.34 0.00 0.00 6.13 2.67 0.00 -
NAPS 3.0454 3.0036 2.9555 2.964 2.9166 2.8512 2.8598 4.26%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.45 1.26 1.95 1.47 1.40 1.26 1.18 -
P/RPS 1.35 1.16 1.50 1.08 1.07 1.00 1.01 21.27%
P/EPS 7.68 7.42 9.71 6.35 6.55 8.91 11.09 -21.67%
EY 13.01 13.48 10.30 15.76 15.26 11.23 9.02 27.57%
DY 5.17 2.65 0.00 0.00 5.46 2.65 0.00 -
P/NAPS 0.48 0.42 0.53 0.40 0.38 0.35 0.33 28.28%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 23/11/11 24/08/11 30/05/11 28/02/11 24/11/10 25/08/10 -
Price 1.56 1.43 1.35 1.50 1.38 1.43 1.23 -
P/RPS 1.46 1.31 1.04 1.10 1.05 1.13 1.06 23.72%
P/EPS 8.27 8.42 6.72 6.48 6.46 10.11 11.56 -19.96%
EY 12.10 11.88 14.87 15.44 15.49 9.89 8.65 25.00%
DY 4.81 2.33 0.00 0.00 5.54 2.33 0.00 -
P/NAPS 0.51 0.48 0.37 0.41 0.38 0.40 0.34 30.94%

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