[UMLAND] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 5562.0%
YoY- 3510.93%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 88,382 63,804 76,455 66,924 39,634 48,993 52,955 40.65%
PBT 19,517 10,011 11,670 45,388 1,024 9,668 6,837 101.10%
Tax -4,664 -4,297 -2,622 -2,017 -1,948 -2,082 598 -
NP 14,853 5,714 9,048 43,371 -924 7,586 7,435 58.55%
-
NP to SH 12,757 4,161 8,674 43,259 -792 6,275 6,293 60.10%
-
Tax Rate 23.90% 42.92% 22.47% 4.44% 190.23% 21.53% -8.75% -
Total Cost 73,529 58,090 67,407 23,553 40,558 41,407 45,520 37.62%
-
Net Worth 858,505 863,649 867,399 856,462 813,599 820,576 822,188 2.92%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,028 - - 11,483 5,999 - 6,027 0.01%
Div Payout % 47.26% - - 26.55% 0.00% - 95.79% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 858,505 863,649 867,399 856,462 813,599 820,576 822,188 2.92%
NOSH 241,153 241,918 241,615 241,257 239,999 241,346 241,111 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 16.81% 8.96% 11.83% 64.81% -2.33% 15.48% 14.04% -
ROE 1.49% 0.48% 1.00% 5.05% -0.10% 0.76% 0.77% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 36.65 26.37 31.64 27.74 16.51 20.30 21.96 40.65%
EPS 5.29 1.72 3.59 17.93 -0.33 2.60 2.61 60.08%
DPS 2.50 0.00 0.00 4.76 2.50 0.00 2.50 0.00%
NAPS 3.56 3.57 3.59 3.55 3.39 3.40 3.41 2.90%
Adjusted Per Share Value based on latest NOSH - 241,257
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.35 21.19 25.39 22.22 13.16 16.27 17.58 40.68%
EPS 4.24 1.38 2.88 14.36 -0.26 2.08 2.09 60.18%
DPS 2.00 0.00 0.00 3.81 1.99 0.00 2.00 0.00%
NAPS 2.8506 2.8676 2.8801 2.8438 2.7015 2.7246 2.73 2.92%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.26 1.18 1.19 1.12 1.11 1.02 0.76 -
P/RPS 3.44 4.47 3.76 4.04 6.72 5.02 3.46 -0.38%
P/EPS 23.82 68.60 33.15 6.25 -336.36 39.23 29.12 -12.52%
EY 4.20 1.46 3.02 16.01 -0.30 2.55 3.43 14.44%
DY 1.98 0.00 0.00 4.25 2.25 0.00 3.29 -28.69%
P/NAPS 0.35 0.33 0.33 0.32 0.33 0.30 0.22 36.24%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 25/02/10 23/11/09 26/08/09 21/05/09 -
Price 1.43 1.23 1.04 1.20 1.14 1.10 0.88 -
P/RPS 3.90 4.66 3.29 4.33 6.90 5.42 4.01 -1.83%
P/EPS 27.03 71.51 28.97 6.69 -345.45 42.31 33.72 -13.69%
EY 3.70 1.40 3.45 14.94 -0.29 2.36 2.97 15.76%
DY 1.75 0.00 0.00 3.97 2.19 0.00 2.84 -27.56%
P/NAPS 0.40 0.34 0.29 0.34 0.34 0.32 0.26 33.23%

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