[UMLAND] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 6997.79%
YoY- -60.14%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 117,010 51,598 323,470 246,693 156,846 82,202 316,920 -48.56%
PBT 17,631 2,221 80,783 56,842 35,217 21,455 74,337 -61.71%
Tax -6,427 -1,457 -20,051 -15,087 -7,954 -5,436 -16,601 -46.91%
NP 11,204 764 60,732 41,755 27,263 16,019 57,736 -66.51%
-
NP to SH 9,653 136 56,931 38,415 24,219 13,969 51,570 -67.31%
-
Tax Rate 36.45% 65.60% 24.82% 26.54% 22.59% 25.34% 22.33% -
Total Cost 105,806 50,834 262,738 204,938 129,583 66,183 259,184 -44.99%
-
Net Worth 911,001 826,879 917,171 904,591 890,120 892,664 878,386 2.46%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 22,627 7,538 - - 18,460 -
Div Payout % - - 39.75% 19.62% - - 35.80% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 911,001 826,879 917,171 904,591 890,120 892,664 878,386 2.46%
NOSH 301,656 271,999 301,701 301,530 241,225 241,260 241,314 16.05%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.58% 1.48% 18.78% 16.93% 17.38% 19.49% 18.22% -
ROE 1.06% 0.02% 6.21% 4.25% 2.72% 1.56% 5.87% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 38.79 18.97 107.22 81.81 65.02 34.07 131.33 -55.68%
EPS 3.20 0.05 18.87 12.74 10.04 5.79 21.37 -71.83%
DPS 0.00 0.00 7.50 2.50 0.00 0.00 7.65 -
NAPS 3.02 3.04 3.04 3.00 3.69 3.70 3.64 -11.71%
Adjusted Per Share Value based on latest NOSH - 301,170
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 38.85 17.13 107.40 81.91 52.08 27.29 105.23 -48.56%
EPS 3.21 0.05 18.90 12.76 8.04 4.64 17.12 -67.27%
DPS 0.00 0.00 7.51 2.50 0.00 0.00 6.13 -
NAPS 3.0249 2.7456 3.0454 3.0036 2.9555 2.964 2.9166 2.46%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.18 1.58 1.45 1.26 1.95 1.47 1.40 -
P/RPS 5.62 8.33 1.35 1.54 3.00 4.31 1.07 202.46%
P/EPS 68.13 3,160.00 7.68 9.89 19.42 25.39 6.55 377.18%
EY 1.47 0.03 13.01 10.11 5.15 3.94 15.26 -79.01%
DY 0.00 0.00 5.17 1.98 0.00 0.00 5.46 -
P/NAPS 0.72 0.52 0.48 0.42 0.53 0.40 0.38 53.17%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 23/11/11 24/08/11 30/05/11 28/02/11 -
Price 2.49 2.01 1.56 1.43 1.35 1.50 1.38 -
P/RPS 6.42 10.60 1.46 1.75 2.08 4.40 1.05 234.74%
P/EPS 77.81 4,020.00 8.27 11.22 13.45 25.91 6.46 426.25%
EY 1.29 0.02 12.10 8.91 7.44 3.86 15.49 -80.95%
DY 0.00 0.00 4.81 1.75 0.00 0.00 5.54 -
P/NAPS 0.82 0.66 0.51 0.48 0.37 0.41 0.38 67.06%

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