[UMLAND] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -66.06%
YoY- -79.91%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 202,973 172,083 179,131 224,693 317,839 396,767 501,880 -45.28%
PBT 11,588 576 5,569 19,082 53,963 71,053 98,598 -75.97%
Tax -1,567 -1,843 737 -226 -7,065 -11,102 -16,510 -79.16%
NP 10,021 -1,267 6,306 18,856 46,898 59,951 82,088 -75.35%
-
NP to SH 6,789 -3,462 4,142 12,476 36,758 46,611 60,821 -76.78%
-
Tax Rate 13.52% 319.97% -13.23% 1.18% 13.09% 15.62% 16.74% -
Total Cost 192,952 173,350 172,825 205,837 270,941 336,816 419,792 -40.41%
-
Net Worth 822,188 721,016 766,133 813,312 830,214 831,875 806,495 1.29%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 12,036 6,008 18,084 24,102 24,102 24,102 21,097 -31.18%
Div Payout % 177.29% 0.00% 436.61% 193.19% 65.57% 51.71% 34.69% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 822,188 721,016 766,133 813,312 830,214 831,875 806,495 1.29%
NOSH 241,111 240,338 226,666 240,625 241,341 241,123 240,744 0.10%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.94% -0.74% 3.52% 8.39% 14.76% 15.11% 16.36% -
ROE 0.83% -0.48% 0.54% 1.53% 4.43% 5.60% 7.54% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 84.18 71.60 79.03 93.38 131.70 164.55 208.47 -45.33%
EPS 2.82 -1.44 1.83 5.18 15.23 19.33 25.26 -76.78%
DPS 4.99 2.50 7.98 10.00 10.00 10.00 8.76 -31.25%
NAPS 3.41 3.00 3.38 3.38 3.44 3.45 3.35 1.18%
Adjusted Per Share Value based on latest NOSH - 240,625
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 67.39 57.14 59.48 74.61 105.53 131.74 166.64 -45.28%
EPS 2.25 -1.15 1.38 4.14 12.21 15.48 20.19 -76.81%
DPS 4.00 2.00 6.00 8.00 8.00 8.00 7.01 -31.18%
NAPS 2.73 2.394 2.5438 2.7005 2.7566 2.7621 2.6779 1.29%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.76 0.80 0.80 0.99 1.16 1.83 1.92 -
P/RPS 0.90 1.12 1.01 1.06 0.88 1.11 0.92 -1.45%
P/EPS 26.99 -55.54 43.78 19.09 7.62 9.47 7.60 132.59%
EY 3.70 -1.80 2.28 5.24 13.13 10.56 13.16 -57.04%
DY 6.57 3.12 9.97 10.10 8.62 5.46 4.56 27.53%
P/NAPS 0.22 0.27 0.24 0.29 0.34 0.53 0.57 -46.95%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 25/02/09 27/11/08 28/08/08 22/05/08 28/02/08 28/11/07 -
Price 0.88 0.88 0.74 0.94 1.08 1.59 1.78 -
P/RPS 1.05 1.23 0.94 1.01 0.82 0.97 0.85 15.11%
P/EPS 31.25 -61.09 40.50 18.13 7.09 8.23 7.05 169.59%
EY 3.20 -1.64 2.47 5.52 14.10 12.16 14.19 -62.91%
DY 5.67 2.84 10.78 10.64 9.26 6.29 4.92 9.91%
P/NAPS 0.26 0.29 0.22 0.28 0.31 0.46 0.53 -37.77%

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