[UMLAND] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 47.97%
YoY- 2.12%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 82,202 316,920 228,641 140,259 76,455 208,506 141,582 -30.42%
PBT 21,455 74,337 41,198 21,681 11,670 62,917 17,529 14.43%
Tax -5,436 -16,601 -11,583 -6,919 -2,622 -5,449 -3,432 35.91%
NP 16,019 57,736 29,615 14,762 9,048 57,468 14,097 8.90%
-
NP to SH 13,969 51,570 25,592 12,835 8,674 55,035 11,776 12.07%
-
Tax Rate 25.34% 22.33% 28.12% 31.91% 22.47% 8.66% 19.58% -
Total Cost 66,183 259,184 199,026 125,497 67,407 151,038 127,485 -35.43%
-
Net Worth 892,664 878,386 858,694 861,296 867,399 858,916 818,045 5.99%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 18,460 6,030 - - 23,547 12,065 -
Div Payout % - 35.80% 23.56% - - 42.79% 102.46% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 892,664 878,386 858,694 861,296 867,399 858,916 818,045 5.99%
NOSH 241,260 241,314 241,206 241,259 241,615 241,268 241,311 -0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 19.49% 18.22% 12.95% 10.52% 11.83% 27.56% 9.96% -
ROE 1.56% 5.87% 2.98% 1.49% 1.00% 6.41% 1.44% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 34.07 131.33 94.79 58.14 31.64 86.42 58.67 -30.41%
EPS 5.79 21.37 10.61 5.32 3.59 22.81 4.88 12.08%
DPS 0.00 7.65 2.50 0.00 0.00 9.76 5.00 -
NAPS 3.70 3.64 3.56 3.57 3.59 3.56 3.39 6.01%
Adjusted Per Share Value based on latest NOSH - 241,918
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 27.29 105.23 75.92 46.57 25.39 69.23 47.01 -30.43%
EPS 4.64 17.12 8.50 4.26 2.88 18.27 3.91 12.10%
DPS 0.00 6.13 2.00 0.00 0.00 7.82 4.01 -
NAPS 2.964 2.9166 2.8512 2.8598 2.8801 2.8519 2.7162 5.99%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.47 1.40 1.26 1.18 1.19 1.12 1.11 -
P/RPS 4.31 1.07 1.33 2.03 3.76 1.30 1.89 73.33%
P/EPS 25.39 6.55 11.88 22.18 33.15 4.91 22.75 7.60%
EY 3.94 15.26 8.42 4.51 3.02 20.37 4.40 -7.10%
DY 0.00 5.46 1.98 0.00 0.00 8.71 4.50 -
P/NAPS 0.40 0.38 0.35 0.33 0.33 0.31 0.33 13.69%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 24/11/10 25/08/10 26/05/10 25/02/10 23/11/09 -
Price 1.50 1.38 1.43 1.23 1.04 1.20 1.14 -
P/RPS 4.40 1.05 1.51 2.12 3.29 1.39 1.94 72.70%
P/EPS 25.91 6.46 13.48 23.12 28.97 5.26 23.36 7.15%
EY 3.86 15.49 7.42 4.33 3.45 19.01 4.28 -6.65%
DY 0.00 5.54 1.75 0.00 0.00 8.13 4.39 -
P/NAPS 0.41 0.38 0.40 0.34 0.29 0.34 0.34 13.30%

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