[UMLAND] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -80.63%
YoY- -75.9%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 57,400 36,164 45,625 39,038 42,053 40,988 42,766 21.65%
PBT 13,180 1,054 7,150 5,394 11,875 8,451 9,298 26.16%
Tax -2,850 -249 -2,872 -3,820 -3,750 -3,246 -3,637 -14.99%
NP 10,330 805 4,278 1,574 8,125 5,205 5,661 49.27%
-
NP to SH 7,845 975 4,278 1,574 8,125 5,205 5,661 24.27%
-
Tax Rate 21.62% 23.62% 40.17% 70.82% 31.58% 38.41% 39.12% -
Total Cost 47,070 35,359 41,347 37,464 33,928 35,783 37,105 17.16%
-
Net Worth 731,116 726,607 739,349 731,447 733,571 724,982 726,185 0.45%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 5,802 - - 17,360 - - - -
Div Payout % 73.96% - - 1,102.94% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 731,116 726,607 739,349 731,447 733,571 724,982 726,185 0.45%
NOSH 232,100 232,142 232,499 231,470 232,142 232,366 232,008 0.02%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 18.00% 2.23% 9.38% 4.03% 19.32% 12.70% 13.24% -
ROE 1.07% 0.13% 0.58% 0.22% 1.11% 0.72% 0.78% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 24.73 15.58 19.62 16.87 18.12 17.64 18.43 21.63%
EPS 3.38 0.42 1.84 0.68 3.50 2.24 2.44 24.24%
DPS 2.50 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 3.15 3.13 3.18 3.16 3.16 3.12 3.13 0.42%
Adjusted Per Share Value based on latest NOSH - 231,470
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 19.06 12.01 15.15 12.96 13.96 13.61 14.20 21.65%
EPS 2.60 0.32 1.42 0.52 2.70 1.73 1.88 24.10%
DPS 1.93 0.00 0.00 5.76 0.00 0.00 0.00 -
NAPS 2.4276 2.4126 2.4549 2.4287 2.4357 2.4072 2.4112 0.45%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.79 0.81 0.80 0.80 0.87 0.91 1.00 -
P/RPS 3.19 5.20 4.08 4.74 4.80 5.16 5.43 -29.83%
P/EPS 23.37 192.86 43.48 117.65 24.86 40.63 40.98 -31.20%
EY 4.28 0.52 2.30 0.85 4.02 2.46 2.44 45.39%
DY 3.16 0.00 0.00 9.38 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.25 0.25 0.28 0.29 0.32 -15.16%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 24/08/05 30/05/05 28/02/05 26/11/04 17/08/04 28/05/04 -
Price 0.78 0.83 0.77 0.80 0.86 0.87 0.90 -
P/RPS 3.15 5.33 3.92 4.74 4.75 4.93 4.88 -25.29%
P/EPS 23.08 197.62 41.85 117.65 24.57 38.84 36.89 -26.82%
EY 4.33 0.51 2.39 0.85 4.07 2.57 2.71 36.63%
DY 3.21 0.00 0.00 9.38 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.24 0.25 0.27 0.28 0.29 -9.41%

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