[UMLAND] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -112.62%
YoY- -1264.71%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 63,804 76,455 66,924 39,634 48,993 52,955 50,973 16.19%
PBT 10,011 11,670 45,388 1,024 9,668 6,837 3,454 103.68%
Tax -4,297 -2,622 -2,017 -1,948 -2,082 598 -559 290.95%
NP 5,714 9,048 43,371 -924 7,586 7,435 2,895 57.54%
-
NP to SH 4,161 8,674 43,259 -792 6,275 6,293 1,198 129.87%
-
Tax Rate 42.92% 22.47% 4.44% 190.23% 21.53% -8.75% 16.18% -
Total Cost 58,090 67,407 23,553 40,558 41,407 45,520 48,078 13.48%
-
Net Worth 863,649 867,399 856,462 813,599 820,576 822,188 721,016 12.82%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 11,483 5,999 - 6,027 6,008 -
Div Payout % - - 26.55% 0.00% - 95.79% 501.54% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 863,649 867,399 856,462 813,599 820,576 822,188 721,016 12.82%
NOSH 241,918 241,615 241,257 239,999 241,346 241,111 240,338 0.43%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.96% 11.83% 64.81% -2.33% 15.48% 14.04% 5.68% -
ROE 0.48% 1.00% 5.05% -0.10% 0.76% 0.77% 0.17% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 26.37 31.64 27.74 16.51 20.30 21.96 21.21 15.66%
EPS 1.72 3.59 17.93 -0.33 2.60 2.61 0.50 128.39%
DPS 0.00 0.00 4.76 2.50 0.00 2.50 2.50 -
NAPS 3.57 3.59 3.55 3.39 3.40 3.41 3.00 12.33%
Adjusted Per Share Value based on latest NOSH - 239,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 21.19 25.39 22.22 13.16 16.27 17.58 16.92 16.23%
EPS 1.38 2.88 14.36 -0.26 2.08 2.09 0.40 128.83%
DPS 0.00 0.00 3.81 1.99 0.00 2.00 2.00 -
NAPS 2.8676 2.8801 2.8438 2.7015 2.7246 2.73 2.394 12.82%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.18 1.19 1.12 1.11 1.02 0.76 0.80 -
P/RPS 4.47 3.76 4.04 6.72 5.02 3.46 3.77 12.05%
P/EPS 68.60 33.15 6.25 -336.36 39.23 29.12 160.49 -43.34%
EY 1.46 3.02 16.01 -0.30 2.55 3.43 0.62 77.27%
DY 0.00 0.00 4.25 2.25 0.00 3.29 3.13 -
P/NAPS 0.33 0.33 0.32 0.33 0.30 0.22 0.27 14.35%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 25/02/10 23/11/09 26/08/09 21/05/09 25/02/09 -
Price 1.23 1.04 1.20 1.14 1.10 0.88 0.88 -
P/RPS 4.66 3.29 4.33 6.90 5.42 4.01 4.15 8.05%
P/EPS 71.51 28.97 6.69 -345.45 42.31 33.72 176.54 -45.34%
EY 1.40 3.45 14.94 -0.29 2.36 2.97 0.57 82.34%
DY 0.00 0.00 3.97 2.19 0.00 2.84 2.84 -
P/NAPS 0.34 0.29 0.34 0.34 0.32 0.26 0.29 11.21%

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