[UMLAND] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock

[UMLAND] UNITED MALAYAN LAND BHD

Announcement Date

21-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- 281.77%

YoY- 258.99%

Quarter Report

UML-Q1 2009 results.pdf

Latest QR

Upcoming QR

UMLAND's Result

UMLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	208,506	141,582	101,948	52,955	172,083	121,110	63,064	121.45%
YoY %	47.27%	38.88%	92.52%	-69.23%	42.09%	92.04%	-	-
Horiz. %	330.63%	224.51%	161.66%	83.97%	272.87%	192.04%	100.00%	-
PBT	62,917	17,529	16,505	6,837	576	-2,878	-5,720	-
YoY %	258.93%	6.20%	141.41%	1,086.98%	120.01%	49.69%	-	-
Horiz. %	-1,099.95%	-306.45%	-288.55%	-119.53%	-10.07%	50.31%	100.00%	-
Tax	-5,449	-3,432	-1,484	598	-1,843	-1,284	989	-
YoY %	-58.77%	-131.27%	-348.16%	132.45%	-43.54%	-229.83%	-	-
Horiz. %	-550.96%	-347.02%	-150.05%	60.47%	-186.35%	-129.83%	100.00%	-
NP	57,468	14,097	15,021	7,435	-1,267	-4,162	-4,731	-
YoY %	307.66%	-6.15%	102.03%	686.82%	69.56%	12.03%	-	-
Horiz. %	-1,214.71%	-297.97%	-317.50%	-157.15%	26.78%	87.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,035	11,776	12,568	6,293	-3,462	-4,660	-4,728	-
YoY %	367.35%	-6.30%	99.71%	281.77%	25.71%	1.44%	-	-
Horiz. %	-1,164.02%	-249.07%	-265.82%	-133.10%	73.22%	98.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.66%	19.58%	8.99%	-8.75%	319.97%	-	-	-
YoY %	-55.77%	117.80%	202.74%	-102.73%	0.00%	-	-	-
Horiz. %	2.71%	6.12%	2.81%	-2.73%	100.00%	-	-	-
Total Cost	151,038	127,485	86,927	45,520	173,350	125,272	67,795	70.33%
YoY %	18.48%	46.66%	90.96%	-73.74%	38.38%	84.78%	-	-
Horiz. %	222.79%	188.04%	128.22%	67.14%	255.70%	184.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	858,916	818,045	820,176	822,188	817,758	816,103	815,338	3.52%
YoY %	5.00%	-0.26%	-0.24%	0.54%	0.20%	0.09%	-	-
Horiz. %	105.34%	100.33%	100.59%	100.84%	100.30%	100.09%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	23,547	12,065	6,030	6,027	6,048	-	-	-
YoY %	95.17%	100.08%	0.05%	-0.35%	0.00%	-	-	-
Horiz. %	389.34%	199.49%	99.70%	99.65%	100.00%	-	-	-
Div Payout %	42.79%	102.46%	47.98%	95.79%	0.00%	-	-	-
YoY %	-58.24%	113.55%	-49.91%	0.00%	0.00%	-	-	-
Horiz. %	44.67%	106.96%	50.09%	100.00%	-	-	-	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	858,916	818,045	820,176	822,188	817,758	816,103	815,338	3.52%
YoY %	5.00%	-0.26%	-0.24%	0.54%	0.20%	0.09%	-	-
Horiz. %	105.34%	100.33%	100.59%	100.84%	100.30%	100.09%	100.00%	-
NOSH	241,268	241,311	241,228	241,111	241,940	241,450	241,224	0.01%
YoY %	-0.02%	0.03%	0.05%	-0.34%	0.20%	0.09%	-	-
Horiz. %	100.02%	100.04%	100.00%	99.95%	100.30%	100.09%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	27.56%	9.96%	14.73%	14.04%	-0.74%	-3.44%	-7.50%	-
YoY %	176.71%	-32.38%	4.91%	1,997.30%	78.49%	54.13%	-	-
Horiz. %	-367.47%	-132.80%	-196.40%	-187.20%	9.87%	45.87%	100.00%	-
ROE	6.41%	1.44%	1.53%	0.77%	-0.42%	-0.57%	-0.58%	-
YoY %	345.14%	-5.88%	98.70%	283.33%	26.32%	1.72%	-	-
Horiz. %	-1,105.17%	-248.28%	-263.79%	-132.76%	72.41%	98.28%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	86.42	58.67	42.26	21.96	71.13	50.16	26.14	121.44%
YoY %	47.30%	38.83%	92.44%	-69.13%	41.81%	91.89%	-	-
Horiz. %	330.60%	224.45%	161.67%	84.01%	272.11%	191.89%	100.00%	-
EPS	22.81	4.88	5.21	2.61	-1.43	-1.93	-1.96	-
YoY %	367.42%	-6.33%	99.62%	282.52%	25.91%	1.53%	-	-
Horiz. %	-1,163.78%	-248.98%	-265.82%	-133.16%	72.96%	98.47%	100.00%	-
DPS	9.76	5.00	2.50	2.50	2.50	0.00	0.00	-
YoY %	95.20%	100.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	390.40%	200.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	3.56	3.39	3.40	3.41	3.38	3.38	3.38	3.50%
YoY %	5.01%	-0.29%	-0.29%	0.89%	0.00%	0.00%	-	-
Horiz. %	105.33%	100.30%	100.59%	100.89%	100.00%	100.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 241,111
RPS	69.23	47.01	33.85	17.58	57.14	40.21	20.94	121.44%
YoY %	47.27%	38.88%	92.55%	-69.23%	42.10%	92.02%	-	-
Horiz. %	330.61%	224.50%	161.65%	83.95%	272.87%	192.02%	100.00%	-
EPS	18.27	3.91	4.17	2.09	-1.15	-1.55	-1.57	-
YoY %	367.26%	-6.24%	99.52%	281.74%	25.81%	1.27%	-	-
Horiz. %	-1,163.69%	-249.04%	-265.61%	-133.12%	73.25%	98.73%	100.00%	-
DPS	7.82	4.01	2.00	2.00	2.01	0.00	0.00	-
YoY %	95.01%	100.50%	0.00%	-0.50%	0.00%	0.00%	-	-
Horiz. %	389.05%	199.50%	99.50%	99.50%	100.00%	-	-	-
NAPS	2.8519	2.7162	2.7233	2.73	2.7153	2.7098	2.7072	3.52%
YoY %	5.00%	-0.26%	-0.25%	0.54%	0.20%	0.10%	-	-
Horiz. %	105.35%	100.33%	100.59%	100.84%	100.30%	100.10%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.12	1.11	1.02	0.76	0.80	0.80	0.99	-
P/RPS	1.30	1.89	2.41	3.46	1.12	1.59	3.79	-50.90%
YoY %	-31.22%	-21.58%	-30.35%	208.93%	-29.56%	-58.05%	-	-
Horiz. %	34.30%	49.87%	63.59%	91.29%	29.55%	41.95%	100.00%	-
P/EPS	4.91	22.75	19.58	29.12	-55.91	-41.45	-50.51	-
YoY %	-78.42%	16.19%	-32.76%	152.08%	-34.89%	17.94%	-	-
Horiz. %	-9.72%	-45.04%	-38.76%	-57.65%	110.69%	82.06%	100.00%	-
EY	20.37	4.40	5.11	3.43	-1.79	-2.41	-1.98	-
YoY %	362.95%	-13.89%	48.98%	291.62%	25.73%	-21.72%	-	-
Horiz. %	-1,028.79%	-222.22%	-258.08%	-173.23%	90.40%	121.72%	100.00%	-
DY	8.71	4.50	2.45	3.29	3.13	0.00	0.00	-
YoY %	93.56%	83.67%	-25.53%	5.11%	0.00%	0.00%	-	-
Horiz. %	278.27%	143.77%	78.27%	105.11%	100.00%	-	-	-
P/NAPS	0.31	0.33	0.30	0.22	0.24	0.24	0.29	4.53%
YoY %	-6.06%	10.00%	36.36%	-8.33%	0.00%	-17.24%	-	-
Horiz. %	106.90%	113.79%	103.45%	75.86%	82.76%	82.76%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	23/11/09	26/08/09	21/05/09	25/02/09	27/11/08	28/08/08	-
Price	1.20	1.14	1.10	0.88	0.88	0.74	0.94	-
P/RPS	1.39	1.94	2.60	4.01	1.24	1.48	3.60	-46.88%
YoY %	-28.35%	-25.38%	-35.16%	223.39%	-16.22%	-58.89%	-	-
Horiz. %	38.61%	53.89%	72.22%	111.39%	34.44%	41.11%	100.00%	-
P/EPS	5.26	23.36	21.11	33.72	-61.50	-38.34	-47.96	-
YoY %	-77.48%	10.66%	-37.40%	154.83%	-60.41%	20.06%	-	-
Horiz. %	-10.97%	-48.71%	-44.02%	-70.31%	128.23%	79.94%	100.00%	-
EY	19.01	4.28	4.74	2.97	-1.63	-2.61	-2.09	-
YoY %	344.16%	-9.70%	59.60%	282.21%	37.55%	-24.88%	-	-
Horiz. %	-909.57%	-204.78%	-226.79%	-142.11%	77.99%	124.88%	100.00%	-
DY	8.13	4.39	2.27	2.84	2.84	0.00	0.00	-
YoY %	85.19%	93.39%	-20.07%	0.00%	0.00%	0.00%	-	-
Horiz. %	286.27%	154.58%	79.93%	100.00%	100.00%	-	-	-
P/NAPS	0.34	0.34	0.32	0.26	0.26	0.22	0.28	13.77%
YoY %	0.00%	6.25%	23.08%	0.00%	18.18%	-21.43%	-	-
Horiz. %	121.43%	121.43%	114.29%	92.86%	92.86%	78.57%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos