[UMLAND] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 24.6%
YoY- 146.34%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 156,621 154,246 157,653 150,521 136,779 126,414 97,602 37.02%
PBT 13,614 13,907 16,977 14,585 15,752 15,800 11,483 12.00%
Tax -5,043 -4,131 -4,419 -4,581 -7,723 -8,469 -7,126 -20.56%
NP 8,571 9,776 12,558 10,004 8,029 7,331 4,357 56.93%
-
NP to SH 8,571 9,776 12,558 10,004 8,029 7,331 4,357 56.93%
-
Tax Rate 37.04% 29.70% 26.03% 31.41% 49.03% 53.60% 62.06% -
Total Cost 148,050 144,470 145,095 140,517 128,750 119,083 93,245 36.06%
-
Net Worth 730,029 718,533 726,498 728,327 741,016 734,783 733,120 -0.28%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 11,560 - - - 11,340 11,340 11,340 1.28%
Div Payout % 134.88% - - - 141.25% 154.70% 260.29% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 730,029 718,533 726,498 728,327 741,016 734,783 733,120 -0.28%
NOSH 231,755 226,666 232,108 231,214 232,293 231,063 232,000 -0.07%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.47% 6.34% 7.97% 6.65% 5.87% 5.80% 4.46% -
ROE 1.17% 1.36% 1.73% 1.37% 1.08% 1.00% 0.59% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 67.58 68.05 67.92 65.10 58.88 54.71 42.07 37.12%
EPS 3.70 4.31 5.41 4.33 3.46 3.17 1.88 56.98%
DPS 4.99 0.00 0.00 0.00 4.88 5.00 4.89 1.35%
NAPS 3.15 3.17 3.13 3.15 3.19 3.18 3.16 -0.21%
Adjusted Per Share Value based on latest NOSH - 231,214
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 52.00 51.22 52.35 49.98 45.42 41.97 32.41 37.01%
EPS 2.85 3.25 4.17 3.32 2.67 2.43 1.45 56.84%
DPS 3.84 0.00 0.00 0.00 3.77 3.77 3.77 1.23%
NAPS 2.424 2.3858 2.4122 2.4183 2.4605 2.4398 2.4342 -0.27%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.10 1.15 1.44 1.44 1.44 1.66 1.95 -
P/RPS 1.63 1.69 2.12 2.21 2.45 3.03 4.64 -50.18%
P/EPS 29.74 26.66 26.62 33.28 41.66 52.32 103.83 -56.51%
EY 3.36 3.75 3.76 3.00 2.40 1.91 0.96 130.34%
DY 4.53 0.00 0.00 0.00 3.39 3.01 2.51 48.18%
P/NAPS 0.35 0.36 0.46 0.46 0.45 0.52 0.62 -31.67%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 31/05/02 28/02/02 27/11/01 28/08/01 29/05/01 -
Price 0.83 1.18 1.24 1.44 1.44 1.62 1.66 -
P/RPS 1.23 1.73 1.83 2.21 2.45 2.96 3.95 -54.02%
P/EPS 22.44 27.36 22.92 33.28 41.66 51.06 88.39 -59.87%
EY 4.46 3.66 4.36 3.00 2.40 1.96 1.13 149.54%
DY 6.01 0.00 0.00 0.00 3.39 3.09 2.94 61.00%
P/NAPS 0.26 0.37 0.40 0.46 0.45 0.51 0.53 -37.77%

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