[UMLAND] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 47.44%
YoY- 97.6%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 317,839 396,767 501,880 511,764 452,753 416,577 329,059 -2.28%
PBT 53,963 71,053 98,598 99,386 72,407 67,463 46,946 9.72%
Tax -7,065 -11,102 -16,510 -17,716 -12,306 -10,886 -4,928 27.11%
NP 46,898 59,951 82,088 81,670 60,101 56,577 42,018 7.59%
-
NP to SH 36,758 46,611 60,821 62,091 42,112 40,148 33,249 6.91%
-
Tax Rate 13.09% 15.62% 16.74% 17.83% 17.00% 16.14% 10.50% -
Total Cost 270,941 336,816 419,792 430,094 392,652 360,000 287,041 -3.77%
-
Net Worth 830,214 831,875 806,495 797,259 772,848 772,479 749,174 7.08%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 24,102 24,102 21,097 20,876 20,876 20,876 17,402 24.22%
Div Payout % 65.57% 51.71% 34.69% 33.62% 49.57% 52.00% 52.34% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 830,214 831,875 806,495 797,259 772,848 772,479 749,174 7.08%
NOSH 241,341 241,123 240,744 238,700 232,086 231,975 231,942 2.68%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 14.76% 15.11% 16.36% 15.96% 13.27% 13.58% 12.77% -
ROE 4.43% 5.60% 7.54% 7.79% 5.45% 5.20% 4.44% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 131.70 164.55 208.47 214.40 195.08 179.58 141.87 -4.83%
EPS 15.23 19.33 25.26 26.01 18.14 17.31 14.34 4.09%
DPS 10.00 10.00 8.76 8.75 9.00 9.00 7.50 21.12%
NAPS 3.44 3.45 3.35 3.34 3.33 3.33 3.23 4.28%
Adjusted Per Share Value based on latest NOSH - 238,700
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 105.53 131.74 166.64 169.92 150.33 138.32 109.26 -2.28%
EPS 12.21 15.48 20.19 20.62 13.98 13.33 11.04 6.93%
DPS 8.00 8.00 7.01 6.93 6.93 6.93 5.78 24.17%
NAPS 2.7566 2.7621 2.6779 2.6472 2.5661 2.5649 2.4875 7.08%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.16 1.83 1.92 2.38 1.70 1.02 0.96 -
P/RPS 0.88 1.11 0.92 1.11 0.87 0.57 0.68 18.73%
P/EPS 7.62 9.47 7.60 9.15 9.37 5.89 6.70 8.94%
EY 13.13 10.56 13.16 10.93 10.67 16.97 14.93 -8.20%
DY 8.62 5.46 4.56 3.67 5.29 8.82 7.81 6.79%
P/NAPS 0.34 0.53 0.57 0.71 0.51 0.31 0.30 8.69%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 28/02/08 28/11/07 29/08/07 24/05/07 27/02/07 30/11/06 -
Price 1.08 1.59 1.78 1.99 1.94 1.44 1.00 -
P/RPS 0.82 0.97 0.85 0.93 0.99 0.80 0.70 11.11%
P/EPS 7.09 8.23 7.05 7.65 10.69 8.32 6.98 1.04%
EY 14.10 12.16 14.19 13.07 9.35 12.02 14.34 -1.11%
DY 9.26 6.29 4.92 4.40 4.64 6.25 7.50 15.07%
P/NAPS 0.31 0.46 0.53 0.60 0.58 0.43 0.31 0.00%

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