[UMLAND] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -84.24%
YoY- 37.84%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 316,920 228,641 140,259 76,455 208,506 141,582 101,948 112.56%
PBT 74,337 41,198 21,681 11,670 62,917 17,529 16,505 171.97%
Tax -16,601 -11,583 -6,919 -2,622 -5,449 -3,432 -1,484 397.99%
NP 57,736 29,615 14,762 9,048 57,468 14,097 15,021 144.77%
-
NP to SH 51,570 25,592 12,835 8,674 55,035 11,776 12,568 155.64%
-
Tax Rate 22.33% 28.12% 31.91% 22.47% 8.66% 19.58% 8.99% -
Total Cost 259,184 199,026 125,497 67,407 151,038 127,485 86,927 106.74%
-
Net Worth 878,386 858,694 861,296 867,399 858,916 818,045 820,176 4.66%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 18,460 6,030 - - 23,547 12,065 6,030 110.40%
Div Payout % 35.80% 23.56% - - 42.79% 102.46% 47.98% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 878,386 858,694 861,296 867,399 858,916 818,045 820,176 4.66%
NOSH 241,314 241,206 241,259 241,615 241,268 241,311 241,228 0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 18.22% 12.95% 10.52% 11.83% 27.56% 9.96% 14.73% -
ROE 5.87% 2.98% 1.49% 1.00% 6.41% 1.44% 1.53% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 131.33 94.79 58.14 31.64 86.42 58.67 42.26 112.51%
EPS 21.37 10.61 5.32 3.59 22.81 4.88 5.21 155.58%
DPS 7.65 2.50 0.00 0.00 9.76 5.00 2.50 110.34%
NAPS 3.64 3.56 3.57 3.59 3.56 3.39 3.40 4.63%
Adjusted Per Share Value based on latest NOSH - 241,615
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 105.23 75.92 46.57 25.39 69.23 47.01 33.85 112.56%
EPS 17.12 8.50 4.26 2.88 18.27 3.91 4.17 155.73%
DPS 6.13 2.00 0.00 0.00 7.82 4.01 2.00 110.57%
NAPS 2.9166 2.8512 2.8598 2.8801 2.8519 2.7162 2.7233 4.66%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.40 1.26 1.18 1.19 1.12 1.11 1.02 -
P/RPS 1.07 1.33 2.03 3.76 1.30 1.89 2.41 -41.71%
P/EPS 6.55 11.88 22.18 33.15 4.91 22.75 19.58 -51.71%
EY 15.26 8.42 4.51 3.02 20.37 4.40 5.11 106.96%
DY 5.46 1.98 0.00 0.00 8.71 4.50 2.45 70.36%
P/NAPS 0.38 0.35 0.33 0.33 0.31 0.33 0.30 17.01%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 25/08/10 26/05/10 25/02/10 23/11/09 26/08/09 -
Price 1.38 1.43 1.23 1.04 1.20 1.14 1.10 -
P/RPS 1.05 1.51 2.12 3.29 1.39 1.94 2.60 -45.27%
P/EPS 6.46 13.48 23.12 28.97 5.26 23.36 21.11 -54.49%
EY 15.49 7.42 4.33 3.45 19.01 4.28 4.74 119.74%
DY 5.54 1.75 0.00 0.00 8.13 4.39 2.27 80.97%
P/NAPS 0.38 0.40 0.34 0.29 0.34 0.34 0.32 12.10%

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