[UMLAND] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 134.29%
YoY- 37.44%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 338,746 235,138 100,993 416,577 253,443 139,951 64,817 200.85%
PBT 62,606 46,251 12,915 67,463 31,471 14,328 7,971 294.63%
Tax -13,123 -9,887 -3,715 -10,886 -7,499 -3,057 -2,295 219.42%
NP 49,483 36,364 9,200 56,577 23,972 11,271 5,676 323.02%
-
NP to SH 37,809 29,407 5,895 40,148 17,136 7,464 3,931 351.64%
-
Tax Rate 20.96% 21.38% 28.77% 16.14% 23.83% 21.34% 28.79% -
Total Cost 289,263 198,774 91,793 360,000 229,471 128,680 59,141 187.86%
-
Net Worth 795,104 787,014 772,848 772,344 748,975 744,081 814,112 -1.56%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 5,933 - - 20,874 5,797 - - -
Div Payout % 15.69% - - 51.99% 33.83% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 795,104 787,014 772,848 772,344 748,975 744,081 814,112 -1.56%
NOSH 237,344 235,633 232,086 231,935 231,880 231,801 232,603 1.35%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 14.61% 15.46% 9.11% 13.58% 9.46% 8.05% 8.76% -
ROE 4.76% 3.74% 0.76% 5.20% 2.29% 1.00% 0.48% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 142.72 99.79 43.52 179.61 109.30 60.38 27.87 196.80%
EPS 15.93 12.48 2.54 17.31 7.39 3.22 1.69 345.61%
DPS 2.50 0.00 0.00 9.00 2.50 0.00 0.00 -
NAPS 3.35 3.34 3.33 3.33 3.23 3.21 3.50 -2.87%
Adjusted Per Share Value based on latest NOSH - 231,975
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 112.48 78.07 33.53 138.32 84.15 46.47 21.52 200.87%
EPS 12.55 9.76 1.96 13.33 5.69 2.48 1.31 350.45%
DPS 1.97 0.00 0.00 6.93 1.92 0.00 0.00 -
NAPS 2.64 2.6132 2.5661 2.5645 2.4869 2.4706 2.7032 -1.56%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.92 2.38 1.70 1.02 0.96 1.01 0.78 -
P/RPS 1.35 2.39 3.91 0.57 0.88 1.67 2.80 -38.48%
P/EPS 12.05 19.07 66.93 5.89 12.99 31.37 46.15 -59.11%
EY 8.30 5.24 1.49 16.97 7.70 3.19 2.17 144.37%
DY 1.30 0.00 0.00 8.82 2.60 0.00 0.00 -
P/NAPS 0.57 0.71 0.51 0.31 0.30 0.31 0.22 88.53%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 24/05/07 27/02/07 30/11/06 16/08/06 25/05/06 -
Price 1.78 1.99 1.94 1.44 1.00 0.98 0.98 -
P/RPS 1.25 1.99 4.46 0.80 0.91 1.62 3.52 -49.82%
P/EPS 11.17 15.95 76.38 8.32 13.53 30.43 57.99 -66.61%
EY 8.95 6.27 1.31 12.02 7.39 3.29 1.72 199.98%
DY 1.40 0.00 0.00 6.25 2.50 0.00 0.00 -
P/NAPS 0.53 0.60 0.58 0.43 0.31 0.31 0.28 52.95%

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