[UMLAND] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -79.95%
YoY- 37.84%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 88,279 88,382 63,804 76,455 66,924 39,634 48,993 47.91%
PBT 33,139 19,517 10,011 11,670 45,388 1,024 9,668 126.82%
Tax -5,018 -4,664 -4,297 -2,622 -2,017 -1,948 -2,082 79.47%
NP 28,121 14,853 5,714 9,048 43,371 -924 7,586 138.95%
-
NP to SH 25,978 12,757 4,161 8,674 43,259 -792 6,275 157.16%
-
Tax Rate 15.14% 23.90% 42.92% 22.47% 4.44% 190.23% 21.53% -
Total Cost 60,158 73,529 58,090 67,407 23,553 40,558 41,407 28.18%
-
Net Worth 723,593 858,505 863,649 867,399 856,462 813,599 820,576 -8.02%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 12,421 6,028 - - 11,483 5,999 - -
Div Payout % 47.82% 47.26% - - 26.55% 0.00% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 723,593 858,505 863,649 867,399 856,462 813,599 820,576 -8.02%
NOSH 241,197 241,153 241,918 241,615 241,257 239,999 241,346 -0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 31.85% 16.81% 8.96% 11.83% 64.81% -2.33% 15.48% -
ROE 3.59% 1.49% 0.48% 1.00% 5.05% -0.10% 0.76% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 36.60 36.65 26.37 31.64 27.74 16.51 20.30 47.97%
EPS 12.89 5.29 1.72 3.59 17.93 -0.33 2.60 189.90%
DPS 5.15 2.50 0.00 0.00 4.76 2.50 0.00 -
NAPS 3.00 3.56 3.57 3.59 3.55 3.39 3.40 -7.98%
Adjusted Per Share Value based on latest NOSH - 241,615
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 29.31 29.35 21.19 25.39 22.22 13.16 16.27 47.89%
EPS 8.63 4.24 1.38 2.88 14.36 -0.26 2.08 157.53%
DPS 4.12 2.00 0.00 0.00 3.81 1.99 0.00 -
NAPS 2.4026 2.8506 2.8676 2.8801 2.8438 2.7015 2.7246 -8.02%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.40 1.26 1.18 1.19 1.12 1.11 1.02 -
P/RPS 3.83 3.44 4.47 3.76 4.04 6.72 5.02 -16.46%
P/EPS 13.00 23.82 68.60 33.15 6.25 -336.36 39.23 -52.01%
EY 7.69 4.20 1.46 3.02 16.01 -0.30 2.55 108.31%
DY 3.68 1.98 0.00 0.00 4.25 2.25 0.00 -
P/NAPS 0.47 0.35 0.33 0.33 0.32 0.33 0.30 34.78%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 25/08/10 26/05/10 25/02/10 23/11/09 26/08/09 -
Price 1.38 1.43 1.23 1.04 1.20 1.14 1.10 -
P/RPS 3.77 3.90 4.66 3.29 4.33 6.90 5.42 -21.44%
P/EPS 12.81 27.03 71.51 28.97 6.69 -345.45 42.31 -54.81%
EY 7.80 3.70 1.40 3.45 14.94 -0.29 2.36 121.39%
DY 3.73 1.75 0.00 0.00 3.97 2.19 0.00 -
P/NAPS 0.46 0.40 0.34 0.29 0.34 0.34 0.32 27.28%

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