[UMLAND] QoQ TTM Result on 30-Sep-2007 [#3]

Stock

[UMLAND] UNITED MALAYAN LAND BHD

Announcement Date

28-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- -2.05%

YoY- 82.93%

Quarter Report

UMLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	224,693	317,839	396,767	501,880	511,764	452,753	416,577	-33.76%
YoY %	-29.31%	-19.89%	-20.94%	-1.93%	13.03%	8.68%	-	-
Horiz. %	53.94%	76.30%	95.24%	120.48%	122.85%	108.68%	100.00%	-
PBT	19,082	53,963	71,053	98,598	99,386	72,407	67,463	-56.94%
YoY %	-64.64%	-24.05%	-27.94%	-0.79%	37.26%	7.33%	-	-
Horiz. %	28.29%	79.99%	105.32%	146.15%	147.32%	107.33%	100.00%	-
Tax	-226	-7,065	-11,102	-16,510	-17,716	-12,306	-10,886	-92.46%
YoY %	96.80%	36.36%	32.76%	6.81%	-43.96%	-13.04%	-	-
Horiz. %	2.08%	64.90%	101.98%	151.66%	162.74%	113.04%	100.00%	-
NP	18,856	46,898	59,951	82,088	81,670	60,101	56,577	-51.96%
YoY %	-59.79%	-21.77%	-26.97%	0.51%	35.89%	6.23%	-	-
Horiz. %	33.33%	82.89%	105.96%	145.09%	144.35%	106.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,476	36,758	46,611	60,821	62,091	42,112	40,148	-54.15%
YoY %	-66.06%	-21.14%	-23.36%	-2.05%	47.44%	4.89%	-	-
Horiz. %	31.08%	91.56%	116.10%	151.49%	154.66%	104.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.18%	13.09%	15.62%	16.74%	17.83%	17.00%	16.14%	-
YoY %	-90.99%	-16.20%	-6.69%	-6.11%	4.88%	5.33%	-	-
Horiz. %	7.31%	81.10%	96.78%	103.72%	110.47%	105.33%	100.00%	-
Total Cost	205,837	270,941	336,816	419,792	430,094	392,652	360,000	-31.13%
YoY %	-24.03%	-19.56%	-19.77%	-2.40%	9.54%	9.07%	-	-
Horiz. %	57.18%	75.26%	93.56%	116.61%	119.47%	109.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	813,312	830,214	831,875	806,495	797,259	772,848	772,479	3.49%
YoY %	-2.04%	-0.20%	3.15%	1.16%	3.16%	0.05%	-	-
Horiz. %	105.29%	107.47%	107.69%	104.40%	103.21%	100.05%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	24,102	24,102	24,102	21,097	20,876	20,876	20,876	10.06%
YoY %	0.00%	0.00%	14.24%	1.06%	0.00%	0.00%	-	-
Horiz. %	115.45%	115.45%	115.45%	101.06%	100.00%	100.00%	100.00%	-
Div Payout %	193.19%	65.57%	51.71%	34.69%	33.62%	49.57%	52.00%	-
YoY %	194.63%	26.80%	49.06%	3.18%	-32.18%	-4.67%	-	-
Horiz. %	371.52%	126.10%	99.44%	66.71%	64.65%	95.33%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	813,312	830,214	831,875	806,495	797,259	772,848	772,479	3.49%
YoY %	-2.04%	-0.20%	3.15%	1.16%	3.16%	0.05%	-	-
Horiz. %	105.29%	107.47%	107.69%	104.40%	103.21%	100.05%	100.00%	-
NOSH	240,625	241,341	241,123	240,744	238,700	232,086	231,975	2.47%
YoY %	-0.30%	0.09%	0.16%	0.86%	2.85%	0.05%	-	-
Horiz. %	103.73%	104.04%	103.94%	103.78%	102.90%	100.05%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	8.39%	14.76%	15.11%	16.36%	15.96%	13.27%	13.58%	-
YoY %	-43.16%	-2.32%	-7.64%	2.51%	20.27%	-2.28%	-	-
Horiz. %	61.78%	108.69%	111.27%	120.47%	117.53%	97.72%	100.00%	-
ROE	1.53%	4.43%	5.60%	7.54%	7.79%	5.45%	5.20%	-
YoY %	-65.46%	-20.89%	-25.73%	-3.21%	42.94%	4.81%	-	-
Horiz. %	29.42%	85.19%	107.69%	145.00%	149.81%	104.81%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	93.38	131.70	164.55	208.47	214.40	195.08	179.58	-35.36%
YoY %	-29.10%	-19.96%	-21.07%	-2.77%	9.90%	8.63%	-	-
Horiz. %	52.00%	73.34%	91.63%	116.09%	119.39%	108.63%	100.00%	-
EPS	5.18	15.23	19.33	25.26	26.01	18.14	17.31	-55.29%
YoY %	-65.99%	-21.21%	-23.48%	-2.88%	43.38%	4.79%	-	-
Horiz. %	29.92%	87.98%	111.67%	145.93%	150.26%	104.79%	100.00%	-
DPS	10.00	10.00	10.00	8.76	8.75	9.00	9.00	7.28%
YoY %	0.00%	0.00%	14.16%	0.11%	-2.78%	0.00%	-	-
Horiz. %	111.11%	111.11%	111.11%	97.33%	97.22%	100.00%	100.00%	-
NAPS	3.38	3.44	3.45	3.35	3.34	3.33	3.33	0.99%
YoY %	-1.74%	-0.29%	2.99%	0.30%	0.30%	0.00%	-	-
Horiz. %	101.50%	103.30%	103.60%	100.60%	100.30%	100.00%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 240,744
RPS	74.61	105.53	131.74	166.64	169.92	150.33	138.32	-33.76%
YoY %	-29.30%	-19.90%	-20.94%	-1.93%	13.03%	8.68%	-	-
Horiz. %	53.94%	76.29%	95.24%	120.47%	122.85%	108.68%	100.00%	-
EPS	4.14	12.21	15.48	20.19	20.62	13.98	13.33	-54.17%
YoY %	-66.09%	-21.12%	-23.33%	-2.09%	47.50%	4.88%	-	-
Horiz. %	31.06%	91.60%	116.13%	151.46%	154.69%	104.88%	100.00%	-
DPS	8.00	8.00	8.00	7.01	6.93	6.93	6.93	10.05%
YoY %	0.00%	0.00%	14.12%	1.15%	0.00%	0.00%	-	-
Horiz. %	115.44%	115.44%	115.44%	101.15%	100.00%	100.00%	100.00%	-
NAPS	2.7005	2.7566	2.7621	2.6779	2.6472	2.5661	2.5649	3.49%
YoY %	-2.04%	-0.20%	3.14%	1.16%	3.16%	0.05%	-	-
Horiz. %	105.29%	107.47%	107.69%	104.41%	103.21%	100.05%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	0.99	1.16	1.83	1.92	2.38	1.70	1.02	-
P/RPS	1.06	0.88	1.11	0.92	1.11	0.87	0.57	51.28%
YoY %	20.45%	-20.72%	20.65%	-17.12%	27.59%	52.63%	-	-
Horiz. %	185.96%	154.39%	194.74%	161.40%	194.74%	152.63%	100.00%	-
P/EPS	19.09	7.62	9.47	7.60	9.15	9.37	5.89	119.16%
YoY %	150.52%	-19.54%	24.61%	-16.94%	-2.35%	59.08%	-	-
Horiz. %	324.11%	129.37%	160.78%	129.03%	155.35%	159.08%	100.00%	-
EY	5.24	13.13	10.56	13.16	10.93	10.67	16.97	-54.34%
YoY %	-60.09%	24.34%	-19.76%	20.40%	2.44%	-37.12%	-	-
Horiz. %	30.88%	77.37%	62.23%	77.55%	64.41%	62.88%	100.00%	-
DY	10.10	8.62	5.46	4.56	3.67	5.29	8.82	9.46%
YoY %	17.17%	57.88%	19.74%	24.25%	-30.62%	-40.02%	-	-
Horiz. %	114.51%	97.73%	61.90%	51.70%	41.61%	59.98%	100.00%	-
P/NAPS	0.29	0.34	0.53	0.57	0.71	0.51	0.31	-4.35%
YoY %	-14.71%	-35.85%	-7.02%	-19.72%	39.22%	64.52%	-	-
Horiz. %	93.55%	109.68%	170.97%	183.87%	229.03%	164.52%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	22/05/08	28/02/08	28/11/07	29/08/07	24/05/07	27/02/07	-
Price	0.94	1.08	1.59	1.78	1.99	1.94	1.44	-
P/RPS	1.01	0.82	0.97	0.85	0.93	0.99	0.80	16.82%
YoY %	23.17%	-15.46%	14.12%	-8.60%	-6.06%	23.75%	-	-
Horiz. %	126.25%	102.50%	121.25%	106.25%	116.25%	123.75%	100.00%	-
P/EPS	18.13	7.09	8.23	7.05	7.65	10.69	8.32	68.15%
YoY %	155.71%	-13.85%	16.74%	-7.84%	-28.44%	28.49%	-	-
Horiz. %	217.91%	85.22%	98.92%	84.74%	91.95%	128.49%	100.00%	-
EY	5.52	14.10	12.16	14.19	13.07	9.35	12.02	-40.50%
YoY %	-60.85%	15.95%	-14.31%	8.57%	39.79%	-22.21%	-	-
Horiz. %	45.92%	117.30%	101.16%	118.05%	108.74%	77.79%	100.00%	-
DY	10.64	9.26	6.29	4.92	4.40	4.64	6.25	42.62%
YoY %	14.90%	47.22%	27.85%	11.82%	-5.17%	-25.76%	-	-
Horiz. %	170.24%	148.16%	100.64%	78.72%	70.40%	74.24%	100.00%	-
P/NAPS	0.28	0.31	0.46	0.53	0.60	0.58	0.43	-24.89%
YoY %	-9.68%	-32.61%	-13.21%	-11.67%	3.45%	34.88%	-	-
Horiz. %	65.12%	72.09%	106.98%	123.26%	139.53%	134.88%	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