[UMLAND] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 149.34%
YoY- -31.03%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 139,951 64,817 214,805 139,189 81,789 45,625 164,845 -10.36%
PBT 14,328 7,971 36,859 21,384 8,204 7,150 35,018 -44.97%
Tax -3,057 -2,295 -3,131 -5,702 -2,852 -2,872 -14,453 -64.60%
NP 11,271 5,676 33,728 15,682 5,352 4,278 20,565 -33.10%
-
NP to SH 7,464 3,931 29,211 13,098 5,253 4,278 20,565 -49.21%
-
Tax Rate 21.34% 28.79% 8.49% 26.66% 34.76% 40.17% 41.27% -
Total Cost 128,680 59,141 181,077 123,507 76,437 41,347 144,280 -7.36%
-
Net Worth 744,081 814,112 746,911 730,242 727,517 739,349 733,469 0.96%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 17,397 5,795 - - 17,408 -
Div Payout % - - 59.56% 44.25% - - 84.65% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 744,081 814,112 746,911 730,242 727,517 739,349 733,469 0.96%
NOSH 231,801 232,603 231,960 231,823 232,433 232,499 232,110 -0.08%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.05% 8.76% 15.70% 11.27% 6.54% 9.38% 12.48% -
ROE 1.00% 0.48% 3.91% 1.79% 0.72% 0.58% 2.80% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 60.38 27.87 92.60 60.04 35.19 19.62 71.02 -10.28%
EPS 3.22 1.69 12.59 5.65 2.26 1.84 8.86 -49.16%
DPS 0.00 0.00 7.50 2.50 0.00 0.00 7.50 -
NAPS 3.21 3.50 3.22 3.15 3.13 3.18 3.16 1.05%
Adjusted Per Share Value based on latest NOSH - 232,100
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 46.47 21.52 71.32 46.22 27.16 15.15 54.73 -10.36%
EPS 2.48 1.31 9.70 4.35 1.74 1.42 6.83 -49.19%
DPS 0.00 0.00 5.78 1.92 0.00 0.00 5.78 -
NAPS 2.4706 2.7032 2.48 2.4247 2.4156 2.4549 2.4354 0.96%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.01 0.78 0.76 0.79 0.81 0.80 0.80 -
P/RPS 1.67 2.80 0.82 1.32 2.30 4.08 1.13 29.83%
P/EPS 31.37 46.15 6.04 13.98 35.84 43.48 9.03 129.90%
EY 3.19 2.17 16.57 7.15 2.79 2.30 11.08 -56.49%
DY 0.00 0.00 9.87 3.16 0.00 0.00 9.38 -
P/NAPS 0.31 0.22 0.24 0.25 0.26 0.25 0.25 15.46%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 16/08/06 25/05/06 28/02/06 23/11/05 24/08/05 30/05/05 28/02/05 -
Price 0.98 0.98 0.77 0.78 0.83 0.77 0.80 -
P/RPS 1.62 3.52 0.83 1.30 2.36 3.92 1.13 27.22%
P/EPS 30.43 57.99 6.11 13.81 36.73 41.85 9.03 125.27%
EY 3.29 1.72 16.35 7.24 2.72 2.39 11.08 -55.59%
DY 0.00 0.00 9.74 3.21 0.00 0.00 9.38 -
P/NAPS 0.31 0.28 0.24 0.25 0.27 0.24 0.25 15.46%

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