[UMLAND] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -60.14%
YoY- 70.36%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 164,845 125,807 83,754 42,766 108,788 83,380 63,804 87.74%
PBT 35,018 29,624 17,749 9,298 23,655 14,897 11,013 115.47%
Tax -14,453 -10,633 -6,883 -3,637 -9,454 -7,228 -4,901 104.97%
NP 20,565 18,991 10,866 5,661 14,201 7,669 6,112 123.71%
-
NP to SH 20,565 18,991 10,866 5,661 14,201 7,669 6,112 123.71%
-
Tax Rate 41.27% 35.89% 38.78% 39.12% 39.97% 48.52% 44.50% -
Total Cost 144,280 106,816 72,888 37,105 94,587 75,711 57,692 83.73%
-
Net Worth 733,469 733,637 724,399 726,185 718,158 732,146 729,272 0.38%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 17,408 - - - 11,583 - - -
Div Payout % 84.65% - - - 81.57% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 733,469 733,637 724,399 726,185 718,158 732,146 729,272 0.38%
NOSH 232,110 232,163 232,179 232,008 231,663 231,691 231,515 0.17%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 12.48% 15.10% 12.97% 13.24% 13.05% 9.20% 9.58% -
ROE 2.80% 2.59% 1.50% 0.78% 1.98% 1.05% 0.84% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 71.02 54.19 36.07 18.43 46.96 35.99 27.56 87.42%
EPS 8.86 8.18 4.68 2.44 6.13 3.31 2.64 123.33%
DPS 7.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.16 3.16 3.12 3.13 3.10 3.16 3.15 0.21%
Adjusted Per Share Value based on latest NOSH - 232,008
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 54.73 41.77 27.81 14.20 36.12 27.69 21.19 87.70%
EPS 6.83 6.31 3.61 1.88 4.72 2.55 2.03 123.71%
DPS 5.78 0.00 0.00 0.00 3.85 0.00 0.00 -
NAPS 2.4354 2.436 2.4053 2.4112 2.3846 2.431 2.4215 0.38%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.80 0.87 0.91 1.00 1.02 0.99 0.85 -
P/RPS 1.13 1.61 2.52 5.43 2.17 2.75 3.08 -48.59%
P/EPS 9.03 10.64 19.44 40.98 16.64 29.91 32.20 -56.99%
EY 11.08 9.40 5.14 2.44 6.01 3.34 3.11 132.37%
DY 9.38 0.00 0.00 0.00 4.90 0.00 0.00 -
P/NAPS 0.25 0.28 0.29 0.32 0.33 0.31 0.27 -4.97%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 17/08/04 28/05/04 27/02/04 21/11/03 29/08/03 -
Price 0.80 0.86 0.87 0.90 1.05 1.18 1.04 -
P/RPS 1.13 1.59 2.41 4.88 2.24 3.28 3.77 -55.04%
P/EPS 9.03 10.51 18.59 36.89 17.13 35.65 39.39 -62.37%
EY 11.08 9.51 5.38 2.71 5.84 2.81 2.54 165.78%
DY 9.38 0.00 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 0.25 0.27 0.28 0.29 0.34 0.37 0.33 -16.82%

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