[UMLAND] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -79.2%
YoY- -24.43%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 214,805 139,189 81,789 45,625 164,845 125,807 83,754 87.04%
PBT 36,859 21,384 8,204 7,150 35,018 29,624 17,749 62.55%
Tax -3,131 -5,702 -2,852 -2,872 -14,453 -10,633 -6,883 -40.76%
NP 33,728 15,682 5,352 4,278 20,565 18,991 10,866 112.34%
-
NP to SH 29,211 13,098 5,253 4,278 20,565 18,991 10,866 92.99%
-
Tax Rate 8.49% 26.66% 34.76% 40.17% 41.27% 35.89% 38.78% -
Total Cost 181,077 123,507 76,437 41,347 144,280 106,816 72,888 83.12%
-
Net Worth 746,911 730,242 727,517 739,349 733,469 733,637 724,399 2.05%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 17,397 5,795 - - 17,408 - - -
Div Payout % 59.56% 44.25% - - 84.65% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 746,911 730,242 727,517 739,349 733,469 733,637 724,399 2.05%
NOSH 231,960 231,823 232,433 232,499 232,110 232,163 232,179 -0.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 15.70% 11.27% 6.54% 9.38% 12.48% 15.10% 12.97% -
ROE 3.91% 1.79% 0.72% 0.58% 2.80% 2.59% 1.50% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 92.60 60.04 35.19 19.62 71.02 54.19 36.07 87.16%
EPS 12.59 5.65 2.26 1.84 8.86 8.18 4.68 93.07%
DPS 7.50 2.50 0.00 0.00 7.50 0.00 0.00 -
NAPS 3.22 3.15 3.13 3.18 3.16 3.16 3.12 2.11%
Adjusted Per Share Value based on latest NOSH - 232,499
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 71.32 46.22 27.16 15.15 54.73 41.77 27.81 87.03%
EPS 9.70 4.35 1.74 1.42 6.83 6.31 3.61 92.92%
DPS 5.78 1.92 0.00 0.00 5.78 0.00 0.00 -
NAPS 2.48 2.4247 2.4156 2.4549 2.4354 2.436 2.4053 2.05%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.76 0.79 0.81 0.80 0.80 0.87 0.91 -
P/RPS 0.82 1.32 2.30 4.08 1.13 1.61 2.52 -52.59%
P/EPS 6.04 13.98 35.84 43.48 9.03 10.64 19.44 -54.02%
EY 16.57 7.15 2.79 2.30 11.08 9.40 5.14 117.76%
DY 9.87 3.16 0.00 0.00 9.38 0.00 0.00 -
P/NAPS 0.24 0.25 0.26 0.25 0.25 0.28 0.29 -11.82%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 23/11/05 24/08/05 30/05/05 28/02/05 26/11/04 17/08/04 -
Price 0.77 0.78 0.83 0.77 0.80 0.86 0.87 -
P/RPS 0.83 1.30 2.36 3.92 1.13 1.59 2.41 -50.77%
P/EPS 6.11 13.81 36.73 41.85 9.03 10.51 18.59 -52.27%
EY 16.35 7.24 2.72 2.39 11.08 9.51 5.38 109.38%
DY 9.74 3.21 0.00 0.00 9.38 0.00 0.00 -
P/NAPS 0.24 0.25 0.27 0.24 0.25 0.27 0.28 -9.74%

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