[UMLAND] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 101.51%
YoY- -6.3%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 246,693 156,846 82,202 316,920 228,641 140,259 76,455 118.20%
PBT 56,842 35,217 21,455 74,337 41,198 21,681 11,670 187.06%
Tax -15,087 -7,954 -5,436 -16,601 -11,583 -6,919 -2,622 220.76%
NP 41,755 27,263 16,019 57,736 29,615 14,762 9,048 176.92%
-
NP to SH 38,415 24,219 13,969 51,570 25,592 12,835 8,674 169.43%
-
Tax Rate 26.54% 22.59% 25.34% 22.33% 28.12% 31.91% 22.47% -
Total Cost 204,938 129,583 66,183 259,184 199,026 125,497 67,407 109.72%
-
Net Worth 904,591 890,120 892,664 878,386 858,694 861,296 867,399 2.83%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 7,538 - - 18,460 6,030 - - -
Div Payout % 19.62% - - 35.80% 23.56% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 904,591 890,120 892,664 878,386 858,694 861,296 867,399 2.83%
NOSH 301,530 241,225 241,260 241,314 241,206 241,259 241,615 15.89%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 16.93% 17.38% 19.49% 18.22% 12.95% 10.52% 11.83% -
ROE 4.25% 2.72% 1.56% 5.87% 2.98% 1.49% 1.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 81.81 65.02 34.07 131.33 94.79 58.14 31.64 88.27%
EPS 12.74 10.04 5.79 21.37 10.61 5.32 3.59 132.47%
DPS 2.50 0.00 0.00 7.65 2.50 0.00 0.00 -
NAPS 3.00 3.69 3.70 3.64 3.56 3.57 3.59 -11.27%
Adjusted Per Share Value based on latest NOSH - 241,197
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 81.91 52.08 27.29 105.23 75.92 46.57 25.39 118.17%
EPS 12.76 8.04 4.64 17.12 8.50 4.26 2.88 169.51%
DPS 2.50 0.00 0.00 6.13 2.00 0.00 0.00 -
NAPS 3.0036 2.9555 2.964 2.9166 2.8512 2.8598 2.8801 2.83%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.26 1.95 1.47 1.40 1.26 1.18 1.19 -
P/RPS 1.54 3.00 4.31 1.07 1.33 2.03 3.76 -44.81%
P/EPS 9.89 19.42 25.39 6.55 11.88 22.18 33.15 -55.31%
EY 10.11 5.15 3.94 15.26 8.42 4.51 3.02 123.61%
DY 1.98 0.00 0.00 5.46 1.98 0.00 0.00 -
P/NAPS 0.42 0.53 0.40 0.38 0.35 0.33 0.33 17.42%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 30/05/11 28/02/11 24/11/10 25/08/10 26/05/10 -
Price 1.43 1.35 1.50 1.38 1.43 1.23 1.04 -
P/RPS 1.75 2.08 4.40 1.05 1.51 2.12 3.29 -34.32%
P/EPS 11.22 13.45 25.91 6.46 13.48 23.12 28.97 -46.83%
EY 8.91 7.44 3.86 15.49 7.42 4.33 3.45 88.12%
DY 1.75 0.00 0.00 5.54 1.75 0.00 0.00 -
P/NAPS 0.48 0.37 0.41 0.38 0.40 0.34 0.29 39.88%

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