[UMLAND] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -12.33%
YoY- 6.75%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 125,397 131,648 135,823 156,621 154,246 157,653 150,521 -11.49%
PBT 21,243 18,664 18,067 13,614 13,907 16,977 14,585 28.57%
Tax -9,725 -9,451 -7,855 -5,043 -4,131 -4,419 -4,581 65.40%
NP 11,518 9,213 10,212 8,571 9,776 12,558 10,004 9.87%
-
NP to SH 11,518 9,213 10,212 8,571 9,776 12,558 10,004 9.87%
-
Tax Rate 45.78% 50.64% 43.48% 37.04% 29.70% 26.03% 31.41% -
Total Cost 113,879 122,435 125,611 148,050 144,470 145,095 140,517 -13.10%
-
Net Worth 726,322 736,637 726,081 730,029 718,533 726,498 728,327 -0.18%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 11,488 11,488 11,488 11,560 - - - -
Div Payout % 99.75% 124.70% 112.50% 134.88% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 726,322 736,637 726,081 730,029 718,533 726,498 728,327 -0.18%
NOSH 230,578 232,377 229,772 231,755 226,666 232,108 231,214 -0.18%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.19% 7.00% 7.52% 5.47% 6.34% 7.97% 6.65% -
ROE 1.59% 1.25% 1.41% 1.17% 1.36% 1.73% 1.37% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 54.38 56.65 59.11 67.58 68.05 67.92 65.10 -11.33%
EPS 5.00 3.96 4.44 3.70 4.31 5.41 4.33 10.09%
DPS 5.00 4.94 5.00 4.99 0.00 0.00 0.00 -
NAPS 3.15 3.17 3.16 3.15 3.17 3.13 3.15 0.00%
Adjusted Per Share Value based on latest NOSH - 231,755
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 41.64 43.71 45.10 52.00 51.22 52.35 49.98 -11.48%
EPS 3.82 3.06 3.39 2.85 3.25 4.17 3.32 9.83%
DPS 3.81 3.81 3.81 3.84 0.00 0.00 0.00 -
NAPS 2.4117 2.4459 2.4109 2.424 2.3858 2.4122 2.4183 -0.18%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.85 0.69 0.96 1.10 1.15 1.44 1.44 -
P/RPS 1.56 1.22 1.62 1.63 1.69 2.12 2.21 -20.77%
P/EPS 17.02 17.40 21.60 29.74 26.66 26.62 33.28 -36.12%
EY 5.88 5.75 4.63 3.36 3.75 3.76 3.00 56.80%
DY 5.88 7.17 5.21 4.53 0.00 0.00 0.00 -
P/NAPS 0.27 0.22 0.30 0.35 0.36 0.46 0.46 -29.96%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 28/02/03 28/11/02 29/08/02 31/05/02 28/02/02 -
Price 1.04 0.80 0.94 0.83 1.18 1.24 1.44 -
P/RPS 1.91 1.41 1.59 1.23 1.73 1.83 2.21 -9.29%
P/EPS 20.82 20.18 21.15 22.44 27.36 22.92 33.28 -26.91%
EY 4.80 4.96 4.73 4.46 3.66 4.36 3.00 36.91%
DY 4.81 6.18 5.32 6.01 0.00 0.00 0.00 -
P/NAPS 0.33 0.25 0.30 0.26 0.37 0.40 0.46 -19.91%

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