[UMLAND] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 25.47%
YoY- -16.44%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 83,754 42,766 108,788 83,380 63,804 30,410 135,823 -27.57%
PBT 17,749 9,298 23,655 14,897 11,013 6,096 18,067 -1.17%
Tax -6,883 -3,637 -9,454 -7,228 -4,901 -2,773 -7,855 -8.43%
NP 10,866 5,661 14,201 7,669 6,112 3,323 10,212 4.22%
-
NP to SH 10,866 5,661 14,201 7,669 6,112 3,323 10,212 4.22%
-
Tax Rate 38.78% 39.12% 39.97% 48.52% 44.50% 45.49% 43.48% -
Total Cost 72,888 37,105 94,587 75,711 57,692 27,087 125,611 -30.45%
-
Net Worth 724,399 726,185 718,158 732,146 729,272 736,637 712,900 1.07%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 11,583 - - - 11,573 -
Div Payout % - - 81.57% - - - 113.33% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 724,399 726,185 718,158 732,146 729,272 736,637 712,900 1.07%
NOSH 232,179 232,008 231,663 231,691 231,515 232,377 231,461 0.20%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.97% 13.24% 13.05% 9.20% 9.58% 10.93% 7.52% -
ROE 1.50% 0.78% 1.98% 1.05% 0.84% 0.45% 1.43% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 36.07 18.43 46.96 35.99 27.56 13.09 58.68 -27.72%
EPS 4.68 2.44 6.13 3.31 2.64 1.43 4.41 4.04%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 3.12 3.13 3.10 3.16 3.15 3.17 3.08 0.86%
Adjusted Per Share Value based on latest NOSH - 232,388
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 27.81 14.20 36.12 27.69 21.19 10.10 45.10 -27.57%
EPS 3.61 1.88 4.72 2.55 2.03 1.10 3.39 4.28%
DPS 0.00 0.00 3.85 0.00 0.00 0.00 3.84 -
NAPS 2.4053 2.4112 2.3846 2.431 2.4215 2.4459 2.3671 1.07%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.91 1.00 1.02 0.99 0.85 0.69 0.96 -
P/RPS 2.52 5.43 2.17 2.75 3.08 5.27 1.64 33.19%
P/EPS 19.44 40.98 16.64 29.91 32.20 48.25 21.76 -7.24%
EY 5.14 2.44 6.01 3.34 3.11 2.07 4.60 7.68%
DY 0.00 0.00 4.90 0.00 0.00 0.00 5.21 -
P/NAPS 0.29 0.32 0.33 0.31 0.27 0.22 0.31 -4.35%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/08/04 28/05/04 27/02/04 21/11/03 29/08/03 29/05/03 28/02/03 -
Price 0.87 0.90 1.05 1.18 1.04 0.80 0.94 -
P/RPS 2.41 4.88 2.24 3.28 3.77 6.11 1.60 31.43%
P/EPS 18.59 36.89 17.13 35.65 39.39 55.94 21.31 -8.70%
EY 5.38 2.71 5.84 2.81 2.54 1.79 4.69 9.59%
DY 0.00 0.00 4.76 0.00 0.00 0.00 5.32 -
P/NAPS 0.28 0.29 0.34 0.37 0.33 0.25 0.31 -6.56%

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