[UMLAND] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 103.64%
YoY- -39.95%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 89,847 74,644 82,202 88,279 88,382 63,804 76,455 11.34%
PBT 21,625 13,762 21,455 33,139 19,517 10,011 11,670 50.80%
Tax -7,133 -2,518 -5,436 -5,018 -4,664 -4,297 -2,622 94.75%
NP 14,492 11,244 16,019 28,121 14,853 5,714 9,048 36.85%
-
NP to SH 14,196 10,250 13,969 25,978 12,757 4,161 8,674 38.83%
-
Tax Rate 32.98% 18.30% 25.34% 15.14% 23.90% 42.92% 22.47% -
Total Cost 75,355 63,400 66,183 60,158 73,529 58,090 67,407 7.70%
-
Net Worth 904,203 889,941 892,664 723,593 858,505 863,649 867,399 2.80%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 7,535 - - 12,421 6,028 - - -
Div Payout % 53.08% - - 47.82% 47.26% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 904,203 889,941 892,664 723,593 858,505 863,649 867,399 2.80%
NOSH 301,401 241,176 241,260 241,197 241,153 241,918 241,615 15.86%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 16.13% 15.06% 19.49% 31.85% 16.81% 8.96% 11.83% -
ROE 1.57% 1.15% 1.56% 3.59% 1.49% 0.48% 1.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 29.81 30.95 34.07 36.60 36.65 26.37 31.64 -3.89%
EPS 4.71 4.25 5.79 12.89 5.29 1.72 3.59 19.82%
DPS 2.50 0.00 0.00 5.15 2.50 0.00 0.00 -
NAPS 3.00 3.69 3.70 3.00 3.56 3.57 3.59 -11.27%
Adjusted Per Share Value based on latest NOSH - 241,197
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 29.83 24.78 27.29 29.31 29.35 21.19 25.39 11.33%
EPS 4.71 3.40 4.64 8.63 4.24 1.38 2.88 38.76%
DPS 2.50 0.00 0.00 4.12 2.00 0.00 0.00 -
NAPS 3.0023 2.9549 2.964 2.4026 2.8506 2.8676 2.8801 2.80%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.26 1.95 1.47 1.40 1.26 1.18 1.19 -
P/RPS 4.23 6.30 4.31 3.83 3.44 4.47 3.76 8.16%
P/EPS 26.75 45.88 25.39 13.00 23.82 68.60 33.15 -13.31%
EY 3.74 2.18 3.94 7.69 4.20 1.46 3.02 15.30%
DY 1.98 0.00 0.00 3.68 1.98 0.00 0.00 -
P/NAPS 0.42 0.53 0.40 0.47 0.35 0.33 0.33 17.42%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 30/05/11 28/02/11 24/11/10 25/08/10 26/05/10 -
Price 1.43 1.35 1.50 1.38 1.43 1.23 1.04 -
P/RPS 4.80 4.36 4.40 3.77 3.90 4.66 3.29 28.60%
P/EPS 30.36 31.76 25.91 12.81 27.03 71.51 28.97 3.17%
EY 3.29 3.15 3.86 7.80 3.70 1.40 3.45 -3.11%
DY 1.75 0.00 0.00 3.73 1.75 0.00 0.00 -
P/NAPS 0.48 0.37 0.41 0.46 0.40 0.34 0.29 39.88%

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