[UMLAND] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -77.21%
YoY- -81.27%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 64,817 75,616 57,400 36,164 45,625 39,038 42,053 33.46%
PBT 7,971 15,475 13,180 1,054 7,150 5,394 11,875 -23.35%
Tax -2,295 2,571 -2,850 -249 -2,872 -3,820 -3,750 -27.93%
NP 5,676 18,046 10,330 805 4,278 1,574 8,125 -21.28%
-
NP to SH 3,931 16,113 7,845 975 4,278 1,574 8,125 -38.39%
-
Tax Rate 28.79% -16.61% 21.62% 23.62% 40.17% 70.82% 31.58% -
Total Cost 59,141 57,570 47,070 35,359 41,347 37,464 33,928 44.88%
-
Net Worth 814,112 805,291 731,116 726,607 739,349 731,447 733,571 7.19%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 11,603 5,802 - - 17,360 - -
Div Payout % - 72.01% 73.96% - - 1,102.94% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 814,112 805,291 731,116 726,607 739,349 731,447 733,571 7.19%
NOSH 232,603 232,072 232,100 232,142 232,499 231,470 232,142 0.13%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.76% 23.87% 18.00% 2.23% 9.38% 4.03% 19.32% -
ROE 0.48% 2.00% 1.07% 0.13% 0.58% 0.22% 1.11% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 27.87 32.58 24.73 15.58 19.62 16.87 18.12 33.28%
EPS 1.69 6.95 3.38 0.42 1.84 0.68 3.50 -38.47%
DPS 0.00 5.00 2.50 0.00 0.00 7.50 0.00 -
NAPS 3.50 3.47 3.15 3.13 3.18 3.16 3.16 7.05%
Adjusted Per Share Value based on latest NOSH - 232,142
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 21.52 25.11 19.06 12.01 15.15 12.96 13.96 33.48%
EPS 1.31 5.35 2.60 0.32 1.42 0.52 2.70 -38.28%
DPS 0.00 3.85 1.93 0.00 0.00 5.76 0.00 -
NAPS 2.7032 2.6739 2.4276 2.4126 2.4549 2.4287 2.4357 7.20%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.78 0.76 0.79 0.81 0.80 0.80 0.87 -
P/RPS 2.80 2.33 3.19 5.20 4.08 4.74 4.80 -30.20%
P/EPS 46.15 10.95 23.37 192.86 43.48 117.65 24.86 51.10%
EY 2.17 9.14 4.28 0.52 2.30 0.85 4.02 -33.72%
DY 0.00 6.58 3.16 0.00 0.00 9.38 0.00 -
P/NAPS 0.22 0.22 0.25 0.26 0.25 0.25 0.28 -14.86%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 28/02/06 23/11/05 24/08/05 30/05/05 28/02/05 26/11/04 -
Price 0.98 0.77 0.78 0.83 0.77 0.80 0.86 -
P/RPS 3.52 2.36 3.15 5.33 3.92 4.74 4.75 -18.12%
P/EPS 57.99 11.09 23.08 197.62 41.85 117.65 24.57 77.36%
EY 1.72 9.02 4.33 0.51 2.39 0.85 4.07 -43.71%
DY 0.00 6.49 3.21 0.00 0.00 9.38 0.00 -
P/NAPS 0.28 0.22 0.25 0.27 0.24 0.25 0.27 2.45%

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