[UMLAND] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 123.02%
YoY- 42.04%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 253,443 139,951 64,817 214,805 139,189 81,789 45,625 213.32%
PBT 31,471 14,328 7,971 36,859 21,384 8,204 7,150 168.33%
Tax -7,499 -3,057 -2,295 -3,131 -5,702 -2,852 -2,872 89.50%
NP 23,972 11,271 5,676 33,728 15,682 5,352 4,278 215.15%
-
NP to SH 17,136 7,464 3,931 29,211 13,098 5,253 4,278 152.00%
-
Tax Rate 23.83% 21.34% 28.79% 8.49% 26.66% 34.76% 40.17% -
Total Cost 229,471 128,680 59,141 181,077 123,507 76,437 41,347 213.13%
-
Net Worth 748,975 744,081 814,112 746,911 730,242 727,517 739,349 0.86%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 5,797 - - 17,397 5,795 - - -
Div Payout % 33.83% - - 59.56% 44.25% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 748,975 744,081 814,112 746,911 730,242 727,517 739,349 0.86%
NOSH 231,880 231,801 232,603 231,960 231,823 232,433 232,499 -0.17%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.46% 8.05% 8.76% 15.70% 11.27% 6.54% 9.38% -
ROE 2.29% 1.00% 0.48% 3.91% 1.79% 0.72% 0.58% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 109.30 60.38 27.87 92.60 60.04 35.19 19.62 213.92%
EPS 7.39 3.22 1.69 12.59 5.65 2.26 1.84 152.45%
DPS 2.50 0.00 0.00 7.50 2.50 0.00 0.00 -
NAPS 3.23 3.21 3.50 3.22 3.15 3.13 3.18 1.04%
Adjusted Per Share Value based on latest NOSH - 232,072
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 84.15 46.47 21.52 71.32 46.22 27.16 15.15 213.31%
EPS 5.69 2.48 1.31 9.70 4.35 1.74 1.42 152.06%
DPS 1.92 0.00 0.00 5.78 1.92 0.00 0.00 -
NAPS 2.4869 2.4706 2.7032 2.48 2.4247 2.4156 2.4549 0.86%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.96 1.01 0.78 0.76 0.79 0.81 0.80 -
P/RPS 0.88 1.67 2.80 0.82 1.32 2.30 4.08 -64.00%
P/EPS 12.99 31.37 46.15 6.04 13.98 35.84 43.48 -55.27%
EY 7.70 3.19 2.17 16.57 7.15 2.79 2.30 123.62%
DY 2.60 0.00 0.00 9.87 3.16 0.00 0.00 -
P/NAPS 0.30 0.31 0.22 0.24 0.25 0.26 0.25 12.91%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 16/08/06 25/05/06 28/02/06 23/11/05 24/08/05 30/05/05 -
Price 1.00 0.98 0.98 0.77 0.78 0.83 0.77 -
P/RPS 0.91 1.62 3.52 0.83 1.30 2.36 3.92 -62.19%
P/EPS 13.53 30.43 57.99 6.11 13.81 36.73 41.85 -52.86%
EY 7.39 3.29 1.72 16.35 7.24 2.72 2.39 112.09%
DY 2.50 0.00 0.00 9.74 3.21 0.00 0.00 -
P/NAPS 0.31 0.31 0.28 0.24 0.25 0.27 0.24 18.58%

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