[UMLAND] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 24.5%
YoY- 430.68%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 333,507 322,667 316,920 295,565 246,817 232,006 208,506 36.88%
PBT 87,873 84,122 74,337 86,586 68,093 67,750 62,917 25.02%
Tax -17,636 -19,415 -16,601 -13,600 -10,884 -8,669 -5,449 119.27%
NP 70,237 64,707 57,736 72,986 57,209 59,081 57,468 14.35%
-
NP to SH 62,954 56,865 51,570 68,851 55,302 57,416 55,035 9.40%
-
Tax Rate 20.07% 23.08% 22.33% 15.71% 15.98% 12.80% 8.66% -
Total Cost 263,270 257,960 259,184 222,579 189,608 172,925 151,038 44.98%
-
Net Worth 723,529 723,782 723,593 723,459 863,649 867,399 856,462 -10.66%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 18,450 18,450 18,450 17,512 17,483 17,483 23,511 -14.95%
Div Payout % 29.31% 32.45% 35.78% 25.44% 31.62% 30.45% 42.72% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 723,529 723,782 723,593 723,459 863,649 867,399 856,462 -10.66%
NOSH 241,176 241,260 241,197 241,153 241,918 241,615 241,257 -0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 21.06% 20.05% 18.22% 24.69% 23.18% 25.47% 27.56% -
ROE 8.70% 7.86% 7.13% 9.52% 6.40% 6.62% 6.43% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 138.28 133.74 131.39 122.56 102.02 96.02 86.42 36.92%
EPS 26.10 23.57 21.38 28.55 22.86 23.76 22.81 9.42%
DPS 7.65 7.65 7.65 7.26 7.26 7.26 9.76 -15.02%
NAPS 3.00 3.00 3.00 3.00 3.57 3.59 3.55 -10.64%
Adjusted Per Share Value based on latest NOSH - 241,153
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 110.74 107.14 105.23 98.14 81.95 77.03 69.23 36.89%
EPS 20.90 18.88 17.12 22.86 18.36 19.06 18.27 9.40%
DPS 6.13 6.13 6.13 5.81 5.81 5.81 7.81 -14.94%
NAPS 2.4024 2.4032 2.4026 2.4022 2.8676 2.8801 2.8438 -10.66%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.95 1.47 1.40 1.26 1.18 1.19 1.12 -
P/RPS 1.41 1.10 1.07 1.03 1.16 1.24 1.30 5.58%
P/EPS 7.47 6.24 6.55 4.41 5.16 5.01 4.91 32.38%
EY 13.39 16.03 15.27 22.66 19.37 19.97 20.37 -24.45%
DY 3.92 5.20 5.46 5.76 6.15 6.10 8.71 -41.35%
P/NAPS 0.65 0.49 0.47 0.42 0.33 0.33 0.32 60.59%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 30/05/11 28/02/11 24/11/10 25/08/10 26/05/10 25/02/10 -
Price 1.35 1.50 1.38 1.43 1.23 1.04 1.20 -
P/RPS 0.98 1.12 1.05 1.17 1.21 1.08 1.39 -20.83%
P/EPS 5.17 6.36 6.45 5.01 5.38 4.38 5.26 -1.14%
EY 19.34 15.71 15.49 19.97 18.59 22.85 19.01 1.15%
DY 5.67 5.10 5.54 5.08 5.90 6.98 8.13 -21.40%
P/NAPS 0.45 0.50 0.46 0.48 0.34 0.29 0.34 20.60%

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