[UMLAND] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 99.09%
YoY- 42.04%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 329,059 272,967 233,997 214,805 178,227 162,880 167,704 56.66%
PBT 46,946 42,983 37,680 36,859 26,778 25,473 32,870 26.79%
Tax -4,928 -3,336 -2,823 -3,400 -9,791 -10,691 -13,688 -49.36%
NP 42,018 39,647 34,857 33,459 16,987 14,782 19,182 68.58%
-
NP to SH 33,249 31,422 28,864 29,211 14,672 14,952 19,182 44.24%
-
Tax Rate 10.50% 7.76% 7.49% 9.22% 36.56% 41.97% 41.64% -
Total Cost 287,041 233,320 199,140 181,346 161,240 148,098 148,522 55.09%
-
Net Worth 749,174 746,113 814,112 805,291 731,116 726,607 739,349 0.88%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 17,402 17,406 17,406 17,406 23,162 17,360 17,360 0.16%
Div Payout % 52.34% 55.39% 60.30% 59.59% 157.87% 116.11% 90.50% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 749,174 746,113 814,112 805,291 731,116 726,607 739,349 0.88%
NOSH 231,942 232,434 232,603 232,072 232,100 232,142 232,499 -0.15%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.77% 14.52% 14.90% 15.58% 9.53% 9.08% 11.44% -
ROE 4.44% 4.21% 3.55% 3.63% 2.01% 2.06% 2.59% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 141.87 117.44 100.60 92.56 76.79 70.16 72.13 56.91%
EPS 14.34 13.52 12.41 12.59 6.32 6.44 8.25 44.51%
DPS 7.50 7.50 7.50 7.50 10.00 7.50 7.50 0.00%
NAPS 3.23 3.21 3.50 3.47 3.15 3.13 3.18 1.04%
Adjusted Per Share Value based on latest NOSH - 232,072
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 109.26 90.64 77.70 71.32 59.18 54.08 55.68 56.67%
EPS 11.04 10.43 9.58 9.70 4.87 4.96 6.37 44.23%
DPS 5.78 5.78 5.78 5.78 7.69 5.76 5.76 0.23%
NAPS 2.4875 2.4774 2.7032 2.6739 2.4276 2.4126 2.4549 0.88%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.96 1.01 0.78 0.76 0.79 0.81 0.80 -
P/RPS 0.68 0.86 0.78 0.82 1.03 1.15 1.11 -27.84%
P/EPS 6.70 7.47 6.29 6.04 12.50 12.58 9.70 -21.84%
EY 14.93 13.38 15.91 16.56 8.00 7.95 10.31 27.96%
DY 7.81 7.43 9.62 9.87 12.66 9.26 9.38 -11.48%
P/NAPS 0.30 0.31 0.22 0.22 0.25 0.26 0.25 12.91%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 16/08/06 25/05/06 28/02/06 23/11/05 24/08/05 30/05/05 -
Price 1.00 0.98 0.98 0.77 0.78 0.83 0.77 -
P/RPS 0.70 0.83 0.97 0.83 1.02 1.18 1.07 -24.62%
P/EPS 6.98 7.25 7.90 6.12 12.34 12.89 9.33 -17.57%
EY 14.34 13.79 12.66 16.35 8.10 7.76 10.71 21.45%
DY 7.50 7.65 7.65 9.74 12.82 9.04 9.74 -15.97%
P/NAPS 0.31 0.31 0.28 0.22 0.25 0.27 0.24 18.58%

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