[UMLAND] QoQ TTM Result on 30-Jun-2009 [#2]

Stock

[UMLAND] UNITED MALAYAN LAND BHD

Announcement Date

26-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 103.77%

YoY- 10.88%

Quarter Report

UML-Q2 2009 Results.pdf

Latest QR

Upcoming QR

UMLAND's Result

UMLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	232,006	208,506	192,555	210,967	202,973	172,083	179,131	18.83%
YoY %	11.27%	8.28%	-8.73%	3.94%	17.95%	-3.93%	-	-
Horiz. %	129.52%	116.40%	107.49%	117.77%	113.31%	96.07%	100.00%	-
PBT	67,750	62,917	20,983	22,801	11,588	576	5,569	429.76%
YoY %	7.68%	199.85%	-7.97%	96.76%	1,911.81%	-89.66%	-	-
Horiz. %	1,216.56%	1,129.77%	376.78%	409.43%	208.08%	10.34%	100.00%	-
Tax	-8,669	-5,449	-3,991	-4,316	-1,567	-1,843	737	-
YoY %	-59.09%	-36.53%	7.53%	-175.43%	14.98%	-350.07%	-	-
Horiz. %	-1,176.26%	-739.35%	-541.52%	-585.62%	-212.62%	-250.07%	100.00%	-
NP	59,081	57,468	16,992	18,485	10,021	-1,267	6,306	345.02%
YoY %	2.81%	238.21%	-8.08%	84.46%	890.92%	-120.09%	-	-
Horiz. %	936.90%	911.32%	269.46%	293.13%	158.91%	-20.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,416	55,035	12,974	13,834	6,789	-3,462	4,142	477.97%
YoY %	4.33%	324.19%	-6.22%	103.77%	296.10%	-183.58%	-	-
Horiz. %	1,386.19%	1,328.71%	313.23%	333.99%	163.91%	-83.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.80%	8.66%	19.02%	18.93%	13.52%	319.97%	-13.23%	-
YoY %	47.81%	-54.47%	0.48%	40.01%	-95.77%	2,518.52%	-	-
Horiz. %	-96.75%	-65.46%	-143.76%	-143.08%	-102.19%	-2,418.52%	100.00%	-
Total Cost	172,925	151,038	175,563	192,482	192,952	173,350	172,825	0.03%
YoY %	14.49%	-13.97%	-8.79%	-0.24%	11.31%	0.30%	-	-
Horiz. %	100.06%	87.39%	101.58%	111.37%	111.65%	100.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	867,399	856,462	813,599	820,576	822,188	721,016	766,133	8.63%
YoY %	1.28%	5.27%	-0.85%	-0.20%	14.03%	-5.89%	-	-
Horiz. %	113.22%	111.79%	106.20%	107.11%	107.32%	94.11%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	17,483	23,511	18,036	12,036	12,036	6,008	18,084	-2.23%
YoY %	-25.64%	30.36%	49.85%	0.00%	100.33%	-66.78%	-	-
Horiz. %	96.68%	130.01%	99.73%	66.56%	66.56%	33.22%	100.00%	-
Div Payout %	30.45%	42.72%	139.02%	87.00%	177.29%	0.00%	436.61%	-
YoY %	-28.72%	-69.27%	59.79%	-50.93%	0.00%	0.00%	-	-
Horiz. %	6.97%	9.78%	31.84%	19.93%	40.61%	0.00%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	867,399	856,462	813,599	820,576	822,188	721,016	766,133	8.63%
YoY %	1.28%	5.27%	-0.85%	-0.20%	14.03%	-5.89%	-	-
Horiz. %	113.22%	111.79%	106.20%	107.11%	107.32%	94.11%	100.00%	-
NOSH	241,615	241,257	239,999	241,346	241,111	240,338	226,666	4.35%
YoY %	0.15%	0.52%	-0.56%	0.10%	0.32%	6.03%	-	-
Horiz. %	106.60%	106.44%	105.88%	106.48%	106.37%	106.03%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	25.47%	27.56%	8.82%	8.76%	4.94%	-0.74%	3.52%	-
YoY %	-7.58%	212.47%	0.68%	77.33%	767.57%	-121.02%	-	-
Horiz. %	723.58%	782.95%	250.57%	248.86%	140.34%	-21.02%	100.00%	-
ROE	6.62%	6.43%	1.59%	1.69%	0.83%	-0.48%	0.54%	-
YoY %	2.95%	304.40%	-5.92%	103.61%	272.92%	-188.89%	-	-
Horiz. %	1,225.93%	1,190.74%	294.44%	312.96%	153.70%	-88.89%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	96.02	86.42	80.23	87.41	84.18	71.60	79.03	13.87%
YoY %	11.11%	7.72%	-8.21%	3.84%	17.57%	-9.40%	-	-
Horiz. %	121.50%	109.35%	101.52%	110.60%	106.52%	90.60%	100.00%	-
EPS	23.76	22.81	5.41	5.73	2.82	-1.44	1.83	453.27%
YoY %	4.16%	321.63%	-5.58%	103.19%	295.83%	-178.69%	-	-
Horiz. %	1,298.36%	1,246.45%	295.63%	313.11%	154.10%	-78.69%	100.00%	-
DPS	7.26	9.76	7.50	4.99	4.99	2.50	7.98	-6.11%
YoY %	-25.61%	30.13%	50.30%	0.00%	99.60%	-68.67%	-	-
Horiz. %	90.98%	122.31%	93.98%	62.53%	62.53%	31.33%	100.00%	-
NAPS	3.59	3.55	3.39	3.40	3.41	3.00	3.38	4.10%
YoY %	1.13%	4.72%	-0.29%	-0.29%	13.67%	-11.24%	-	-
Horiz. %	106.21%	105.03%	100.30%	100.59%	100.89%	88.76%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 241,346
RPS	77.03	69.23	63.94	70.05	67.39	57.14	59.48	18.83%
YoY %	11.27%	8.27%	-8.72%	3.95%	17.94%	-3.93%	-	-
Horiz. %	129.51%	116.39%	107.50%	117.77%	113.30%	96.07%	100.00%	-
EPS	19.06	18.27	4.31	4.59	2.25	-1.15	1.38	476.57%
YoY %	4.32%	323.90%	-6.10%	104.00%	295.65%	-183.33%	-	-
Horiz. %	1,381.16%	1,323.91%	312.32%	332.61%	163.04%	-83.33%	100.00%	-
DPS	5.81	7.81	5.99	4.00	4.00	2.00	6.00	-2.12%
YoY %	-25.61%	30.38%	49.75%	0.00%	100.00%	-66.67%	-	-
Horiz. %	96.83%	130.17%	99.83%	66.67%	66.67%	33.33%	100.00%	-
NAPS	2.8801	2.8438	2.7015	2.7246	2.73	2.394	2.5438	8.63%
YoY %	1.28%	5.27%	-0.85%	-0.20%	14.04%	-5.89%	-	-
Horiz. %	113.22%	111.79%	106.20%	107.11%	107.32%	94.11%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	1.19	1.12	1.11	1.02	0.76	0.80	0.80	-
P/RPS	1.24	1.30	1.38	1.17	0.90	1.12	1.01	14.67%
YoY %	-4.62%	-5.80%	17.95%	30.00%	-19.64%	10.89%	-	-
Horiz. %	122.77%	128.71%	136.63%	115.84%	89.11%	110.89%	100.00%	-
P/EPS	5.01	4.91	20.53	17.79	26.99	-55.54	43.78	-76.46%
YoY %	2.04%	-76.08%	15.40%	-34.09%	148.60%	-226.86%	-	-
Horiz. %	11.44%	11.22%	46.89%	40.63%	61.65%	-126.86%	100.00%	-
EY	19.97	20.37	4.87	5.62	3.70	-1.80	2.28	325.47%
YoY %	-1.96%	318.28%	-13.35%	51.89%	305.56%	-178.95%	-	-
Horiz. %	875.88%	893.42%	213.60%	246.49%	162.28%	-78.95%	100.00%	-
DY	6.10	8.71	6.76	4.89	6.57	3.12	9.97	-27.95%
YoY %	-29.97%	28.85%	38.24%	-25.57%	110.58%	-68.71%	-	-
Horiz. %	61.18%	87.36%	67.80%	49.05%	65.90%	31.29%	100.00%	-
P/NAPS	0.33	0.32	0.33	0.30	0.22	0.27	0.24	23.67%
YoY %	3.12%	-3.03%	10.00%	36.36%	-18.52%	12.50%	-	-
Horiz. %	137.50%	133.33%	137.50%	125.00%	91.67%	112.50%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	25/02/10	23/11/09	26/08/09	21/05/09	25/02/09	27/11/08	-
Price	1.04	1.20	1.14	1.10	0.88	0.88	0.74	-
P/RPS	1.08	1.39	1.42	1.26	1.05	1.23	0.94	9.70%
YoY %	-22.30%	-2.11%	12.70%	20.00%	-14.63%	30.85%	-	-
Horiz. %	114.89%	147.87%	151.06%	134.04%	111.70%	130.85%	100.00%	-
P/EPS	4.38	5.26	21.09	19.19	31.25	-61.09	40.50	-77.33%
YoY %	-16.73%	-75.06%	9.90%	-38.59%	151.15%	-250.84%	-	-
Horiz. %	10.81%	12.99%	52.07%	47.38%	77.16%	-150.84%	100.00%	-
EY	22.85	19.01	4.74	5.21	3.20	-1.64	2.47	341.28%
YoY %	20.20%	301.05%	-9.02%	62.81%	295.12%	-166.40%	-	-
Horiz. %	925.10%	769.64%	191.90%	210.93%	129.55%	-66.40%	100.00%	-
DY	6.98	8.13	6.58	4.53	5.67	2.84	10.78	-25.17%
YoY %	-14.15%	23.56%	45.25%	-20.11%	99.65%	-73.65%	-	-
Horiz. %	64.75%	75.42%	61.04%	42.02%	52.60%	26.35%	100.00%	-
P/NAPS	0.29	0.34	0.34	0.32	0.26	0.29	0.22	20.24%
YoY %	-14.71%	0.00%	6.25%	23.08%	-10.34%	31.82%	-	-
Horiz. %	131.82%	154.55%	154.55%	145.45%	118.18%	131.82%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos