[UMLAND] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -16.04%
YoY- 486.13%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 42,766 25,408 19,576 33,394 30,410 26,508 35,085 14.09%
PBT 9,298 8,758 3,884 4,918 6,096 3,661 6,568 26.05%
Tax -3,637 -2,226 -2,327 -2,128 -2,773 -2,627 -2,197 39.89%
NP 5,661 6,532 1,557 2,790 3,323 1,034 4,371 18.79%
-
NP to SH 5,661 6,532 1,557 2,790 3,323 1,034 4,371 18.79%
-
Tax Rate 39.12% 25.42% 59.91% 43.27% 45.49% 71.76% 33.45% -
Total Cost 37,105 18,876 18,019 30,604 27,087 25,474 30,714 13.41%
-
Net Worth 726,185 718,056 734,346 726,322 736,637 726,081 730,029 -0.35%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 11,581 - - - 11,488 - -
Div Payout % - 177.30% - - - 1,111.09% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 726,185 718,056 734,346 726,322 736,637 726,081 730,029 -0.35%
NOSH 232,008 231,631 232,388 230,578 232,377 229,772 231,755 0.07%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 13.24% 25.71% 7.95% 8.35% 10.93% 3.90% 12.46% -
ROE 0.78% 0.91% 0.21% 0.38% 0.45% 0.14% 0.60% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 18.43 10.97 8.42 14.48 13.09 11.54 15.14 13.99%
EPS 2.44 2.82 0.67 1.21 1.43 0.45 1.89 18.54%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.13 3.10 3.16 3.15 3.17 3.16 3.15 -0.42%
Adjusted Per Share Value based on latest NOSH - 230,578
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 14.20 8.44 6.50 11.09 10.10 8.80 11.65 14.09%
EPS 1.88 2.17 0.52 0.93 1.10 0.34 1.45 18.88%
DPS 0.00 3.85 0.00 0.00 0.00 3.81 0.00 -
NAPS 2.4112 2.3842 2.4383 2.4117 2.4459 2.4109 2.424 -0.35%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.00 1.02 0.99 0.85 0.69 0.96 1.10 -
P/RPS 5.43 9.30 11.75 5.87 5.27 8.32 7.27 -17.66%
P/EPS 40.98 36.17 147.76 70.25 48.25 213.33 58.32 -20.94%
EY 2.44 2.76 0.68 1.42 2.07 0.47 1.71 26.71%
DY 0.00 4.90 0.00 0.00 0.00 5.21 0.00 -
P/NAPS 0.32 0.33 0.31 0.27 0.22 0.30 0.35 -5.79%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 29/08/03 29/05/03 28/02/03 28/11/02 -
Price 0.90 1.05 1.18 1.04 0.80 0.94 0.83 -
P/RPS 4.88 9.57 14.01 7.18 6.11 8.15 5.48 -7.43%
P/EPS 36.89 37.23 176.12 85.95 55.94 208.88 44.01 -11.08%
EY 2.71 2.69 0.57 1.16 1.79 0.48 2.27 12.52%
DY 0.00 4.76 0.00 0.00 0.00 5.32 0.00 -
P/NAPS 0.29 0.34 0.37 0.33 0.25 0.30 0.26 7.54%

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