[UMLAND] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 129.58%
YoY- 30.83%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 235,138 100,993 416,577 253,443 139,951 64,817 214,805 6.23%
PBT 46,251 12,915 67,463 31,471 14,328 7,971 36,859 16.38%
Tax -9,887 -3,715 -10,886 -7,499 -3,057 -2,295 -3,131 115.69%
NP 36,364 9,200 56,577 23,972 11,271 5,676 33,728 5.15%
-
NP to SH 29,407 5,895 40,148 17,136 7,464 3,931 29,211 0.44%
-
Tax Rate 21.38% 28.77% 16.14% 23.83% 21.34% 28.79% 8.49% -
Total Cost 198,774 91,793 360,000 229,471 128,680 59,141 181,077 6.43%
-
Net Worth 787,014 772,848 772,344 748,975 744,081 814,112 746,911 3.55%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 20,874 5,797 - - 17,397 -
Div Payout % - - 51.99% 33.83% - - 59.56% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 787,014 772,848 772,344 748,975 744,081 814,112 746,911 3.55%
NOSH 235,633 232,086 231,935 231,880 231,801 232,603 231,960 1.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 15.46% 9.11% 13.58% 9.46% 8.05% 8.76% 15.70% -
ROE 3.74% 0.76% 5.20% 2.29% 1.00% 0.48% 3.91% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 99.79 43.52 179.61 109.30 60.38 27.87 92.60 5.12%
EPS 12.48 2.54 17.31 7.39 3.22 1.69 12.59 -0.58%
DPS 0.00 0.00 9.00 2.50 0.00 0.00 7.50 -
NAPS 3.34 3.33 3.33 3.23 3.21 3.50 3.22 2.47%
Adjusted Per Share Value based on latest NOSH - 231,942
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 78.07 33.53 138.32 84.15 46.47 21.52 71.32 6.23%
EPS 9.76 1.96 13.33 5.69 2.48 1.31 9.70 0.41%
DPS 0.00 0.00 6.93 1.92 0.00 0.00 5.78 -
NAPS 2.6132 2.5661 2.5645 2.4869 2.4706 2.7032 2.48 3.55%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.38 1.70 1.02 0.96 1.01 0.78 0.76 -
P/RPS 2.39 3.91 0.57 0.88 1.67 2.80 0.82 104.44%
P/EPS 19.07 66.93 5.89 12.99 31.37 46.15 6.04 115.67%
EY 5.24 1.49 16.97 7.70 3.19 2.17 16.57 -53.68%
DY 0.00 0.00 8.82 2.60 0.00 0.00 9.87 -
P/NAPS 0.71 0.51 0.31 0.30 0.31 0.22 0.24 106.48%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 24/05/07 27/02/07 30/11/06 16/08/06 25/05/06 28/02/06 -
Price 1.99 1.94 1.44 1.00 0.98 0.98 0.77 -
P/RPS 1.99 4.46 0.80 0.91 1.62 3.52 0.83 79.42%
P/EPS 15.95 76.38 8.32 13.53 30.43 57.99 6.11 89.92%
EY 6.27 1.31 12.02 7.39 3.29 1.72 16.35 -47.30%
DY 0.00 0.00 6.25 2.50 0.00 0.00 9.74 -
P/NAPS 0.60 0.58 0.43 0.31 0.31 0.28 0.24 84.51%

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