[UMLAND] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -66.8%
YoY- -93.19%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 210,967 202,973 172,083 179,131 224,693 317,839 396,767 -34.39%
PBT 22,801 11,588 576 5,569 19,082 53,963 71,053 -53.16%
Tax -4,316 -1,567 -1,843 737 -226 -7,065 -11,102 -46.76%
NP 18,485 10,021 -1,267 6,306 18,856 46,898 59,951 -54.39%
-
NP to SH 13,834 6,789 -3,462 4,142 12,476 36,758 46,611 -55.53%
-
Tax Rate 18.93% 13.52% 319.97% -13.23% 1.18% 13.09% 15.62% -
Total Cost 192,482 192,952 173,350 172,825 205,837 270,941 336,816 -31.15%
-
Net Worth 820,576 822,188 721,016 766,133 813,312 830,214 831,875 -0.90%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 12,036 12,036 6,008 18,084 24,102 24,102 24,102 -37.08%
Div Payout % 87.00% 177.29% 0.00% 436.61% 193.19% 65.57% 51.71% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 820,576 822,188 721,016 766,133 813,312 830,214 831,875 -0.90%
NOSH 241,346 241,111 240,338 226,666 240,625 241,341 241,123 0.06%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.76% 4.94% -0.74% 3.52% 8.39% 14.76% 15.11% -
ROE 1.69% 0.83% -0.48% 0.54% 1.53% 4.43% 5.60% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 87.41 84.18 71.60 79.03 93.38 131.70 164.55 -34.43%
EPS 5.73 2.82 -1.44 1.83 5.18 15.23 19.33 -55.57%
DPS 4.99 4.99 2.50 7.98 10.00 10.00 10.00 -37.11%
NAPS 3.40 3.41 3.00 3.38 3.38 3.44 3.45 -0.96%
Adjusted Per Share Value based on latest NOSH - 226,666
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 70.05 67.39 57.14 59.48 74.61 105.53 131.74 -34.39%
EPS 4.59 2.25 -1.15 1.38 4.14 12.21 15.48 -55.56%
DPS 4.00 4.00 2.00 6.00 8.00 8.00 8.00 -37.03%
NAPS 2.7246 2.73 2.394 2.5438 2.7005 2.7566 2.7621 -0.90%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.02 0.76 0.80 0.80 0.99 1.16 1.83 -
P/RPS 1.17 0.90 1.12 1.01 1.06 0.88 1.11 3.57%
P/EPS 17.79 26.99 -55.54 43.78 19.09 7.62 9.47 52.30%
EY 5.62 3.70 -1.80 2.28 5.24 13.13 10.56 -34.35%
DY 4.89 6.57 3.12 9.97 10.10 8.62 5.46 -7.09%
P/NAPS 0.30 0.22 0.27 0.24 0.29 0.34 0.53 -31.59%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 21/05/09 25/02/09 27/11/08 28/08/08 22/05/08 28/02/08 -
Price 1.10 0.88 0.88 0.74 0.94 1.08 1.59 -
P/RPS 1.26 1.05 1.23 0.94 1.01 0.82 0.97 19.06%
P/EPS 19.19 31.25 -61.09 40.50 18.13 7.09 8.23 75.93%
EY 5.21 3.20 -1.64 2.47 5.52 14.10 12.16 -43.19%
DY 4.53 5.67 2.84 10.78 10.64 9.26 6.29 -19.66%
P/NAPS 0.32 0.26 0.29 0.22 0.28 0.31 0.46 -21.50%

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