[UMLAND] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 99.39%
YoY- 117.32%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 156,846 82,202 316,920 228,641 140,259 76,455 208,506 -17.33%
PBT 35,217 21,455 74,337 41,198 21,681 11,670 62,917 -32.15%
Tax -7,954 -5,436 -16,601 -11,583 -6,919 -2,622 -5,449 28.76%
NP 27,263 16,019 57,736 29,615 14,762 9,048 57,468 -39.25%
-
NP to SH 24,219 13,969 51,570 25,592 12,835 8,674 55,035 -42.23%
-
Tax Rate 22.59% 25.34% 22.33% 28.12% 31.91% 22.47% 8.66% -
Total Cost 129,583 66,183 259,184 199,026 125,497 67,407 151,038 -9.73%
-
Net Worth 890,120 892,664 878,386 858,694 861,296 867,399 858,916 2.41%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 18,460 6,030 - - 23,547 -
Div Payout % - - 35.80% 23.56% - - 42.79% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 890,120 892,664 878,386 858,694 861,296 867,399 858,916 2.41%
NOSH 241,225 241,260 241,314 241,206 241,259 241,615 241,268 -0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 17.38% 19.49% 18.22% 12.95% 10.52% 11.83% 27.56% -
ROE 2.72% 1.56% 5.87% 2.98% 1.49% 1.00% 6.41% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 65.02 34.07 131.33 94.79 58.14 31.64 86.42 -17.32%
EPS 10.04 5.79 21.37 10.61 5.32 3.59 22.81 -42.22%
DPS 0.00 0.00 7.65 2.50 0.00 0.00 9.76 -
NAPS 3.69 3.70 3.64 3.56 3.57 3.59 3.56 2.42%
Adjusted Per Share Value based on latest NOSH - 241,153
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 52.08 27.29 105.23 75.92 46.57 25.39 69.23 -17.32%
EPS 8.04 4.64 17.12 8.50 4.26 2.88 18.27 -42.23%
DPS 0.00 0.00 6.13 2.00 0.00 0.00 7.82 -
NAPS 2.9555 2.964 2.9166 2.8512 2.8598 2.8801 2.8519 2.41%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.95 1.47 1.40 1.26 1.18 1.19 1.12 -
P/RPS 3.00 4.31 1.07 1.33 2.03 3.76 1.30 74.89%
P/EPS 19.42 25.39 6.55 11.88 22.18 33.15 4.91 150.72%
EY 5.15 3.94 15.26 8.42 4.51 3.02 20.37 -60.11%
DY 0.00 0.00 5.46 1.98 0.00 0.00 8.71 -
P/NAPS 0.53 0.40 0.38 0.35 0.33 0.33 0.31 43.12%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 30/05/11 28/02/11 24/11/10 25/08/10 26/05/10 25/02/10 -
Price 1.35 1.50 1.38 1.43 1.23 1.04 1.20 -
P/RPS 2.08 4.40 1.05 1.51 2.12 3.29 1.39 30.92%
P/EPS 13.45 25.91 6.46 13.48 23.12 28.97 5.26 87.31%
EY 7.44 3.86 15.49 7.42 4.33 3.45 19.01 -46.58%
DY 0.00 0.00 5.54 1.75 0.00 0.00 8.13 -
P/NAPS 0.37 0.41 0.38 0.40 0.34 0.29 0.34 5.81%

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