[UMLAND] QoQ TTM Result on 31-Dec-2007 [#4]

Stock

[UMLAND] UNITED MALAYAN LAND BHD

Announcement Date

28-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- -23.36%

YoY- 16.1%

Quarter Report

UMLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	179,131	224,693	317,839	396,767	501,880	511,764	452,753	-46.01%
YoY %	-20.28%	-29.31%	-19.89%	-20.94%	-1.93%	13.03%	-	-
Horiz. %	39.56%	49.63%	70.20%	87.63%	110.85%	113.03%	100.00%	-
PBT	5,569	19,082	53,963	71,053	98,598	99,386	72,407	-81.82%
YoY %	-70.82%	-64.64%	-24.05%	-27.94%	-0.79%	37.26%	-	-
Horiz. %	7.69%	26.35%	74.53%	98.13%	136.17%	137.26%	100.00%	-
Tax	737	-226	-7,065	-11,102	-16,510	-17,716	-12,306	-
YoY %	426.11%	96.80%	36.36%	32.76%	6.81%	-43.96%	-	-
Horiz. %	-5.99%	1.84%	57.41%	90.22%	134.16%	143.96%	100.00%	-
NP	6,306	18,856	46,898	59,951	82,088	81,670	60,101	-77.66%
YoY %	-66.56%	-59.79%	-21.77%	-26.97%	0.51%	35.89%	-	-
Horiz. %	10.49%	31.37%	78.03%	99.75%	136.58%	135.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,142	12,476	36,758	46,611	60,821	62,091	42,112	-78.60%
YoY %	-66.80%	-66.06%	-21.14%	-23.36%	-2.05%	47.44%	-	-
Horiz. %	9.84%	29.63%	87.29%	110.68%	144.43%	147.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-13.23%	1.18%	13.09%	15.62%	16.74%	17.83%	17.00%	-
YoY %	-1,221.19%	-90.99%	-16.20%	-6.69%	-6.11%	4.88%	-	-
Horiz. %	-77.82%	6.94%	77.00%	91.88%	98.47%	104.88%	100.00%	-
Total Cost	172,825	205,837	270,941	336,816	419,792	430,094	392,652	-42.05%
YoY %	-16.04%	-24.03%	-19.56%	-19.77%	-2.40%	9.54%	-	-
Horiz. %	44.01%	52.42%	69.00%	85.78%	106.91%	109.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	766,133	813,312	830,214	831,875	806,495	797,259	772,848	-0.57%
YoY %	-5.80%	-2.04%	-0.20%	3.15%	1.16%	3.16%	-	-
Horiz. %	99.13%	105.24%	107.42%	107.64%	104.35%	103.16%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	18,084	24,102	24,102	24,102	21,097	20,876	20,876	-9.10%
YoY %	-24.97%	0.00%	0.00%	14.24%	1.06%	0.00%	-	-
Horiz. %	86.63%	115.45%	115.45%	115.45%	101.06%	100.00%	100.00%	-
Div Payout %	436.61%	193.19%	65.57%	51.71%	34.69%	33.62%	49.57%	-
YoY %	126.00%	194.63%	26.80%	49.06%	3.18%	-32.18%	-	-
Horiz. %	880.79%	389.73%	132.28%	104.32%	69.98%	67.82%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	766,133	813,312	830,214	831,875	806,495	797,259	772,848	-0.57%
YoY %	-5.80%	-2.04%	-0.20%	3.15%	1.16%	3.16%	-	-
Horiz. %	99.13%	105.24%	107.42%	107.64%	104.35%	103.16%	100.00%	-
NOSH	226,666	240,625	241,341	241,123	240,744	238,700	232,086	-1.55%
YoY %	-5.80%	-0.30%	0.09%	0.16%	0.86%	2.85%	-	-
Horiz. %	97.66%	103.68%	103.99%	103.89%	103.73%	102.85%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	3.52%	8.39%	14.76%	15.11%	16.36%	15.96%	13.27%	-
YoY %	-58.05%	-43.16%	-2.32%	-7.64%	2.51%	20.27%	-	-
Horiz. %	26.53%	63.23%	111.23%	113.87%	123.29%	120.27%	100.00%	-
ROE	0.54%	1.53%	4.43%	5.60%	7.54%	7.79%	5.45%	-
YoY %	-64.71%	-65.46%	-20.89%	-25.73%	-3.21%	42.94%	-	-
Horiz. %	9.91%	28.07%	81.28%	102.75%	138.35%	142.94%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	79.03	93.38	131.70	164.55	208.47	214.40	195.08	-45.15%
YoY %	-15.37%	-29.10%	-19.96%	-21.07%	-2.77%	9.90%	-	-
Horiz. %	40.51%	47.87%	67.51%	84.35%	106.86%	109.90%	100.00%	-
EPS	1.83	5.18	15.23	19.33	25.26	26.01	18.14	-78.23%
YoY %	-64.67%	-65.99%	-21.21%	-23.48%	-2.88%	43.38%	-	-
Horiz. %	10.09%	28.56%	83.96%	106.56%	139.25%	143.38%	100.00%	-
DPS	7.98	10.00	10.00	10.00	8.76	8.75	9.00	-7.68%
YoY %	-20.20%	0.00%	0.00%	14.16%	0.11%	-2.78%	-	-
Horiz. %	88.67%	111.11%	111.11%	111.11%	97.33%	97.22%	100.00%	-
NAPS	3.38	3.38	3.44	3.45	3.35	3.34	3.33	0.99%
YoY %	0.00%	-1.74%	-0.29%	2.99%	0.30%	0.30%	-	-
Horiz. %	101.50%	101.50%	103.30%	103.60%	100.60%	100.30%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 241,123
RPS	59.48	74.61	105.53	131.74	166.64	169.92	150.33	-46.01%
YoY %	-20.28%	-29.30%	-19.90%	-20.94%	-1.93%	13.03%	-	-
Horiz. %	39.57%	49.63%	70.20%	87.63%	110.85%	113.03%	100.00%	-
EPS	1.38	4.14	12.21	15.48	20.19	20.62	13.98	-78.55%
YoY %	-66.67%	-66.09%	-21.12%	-23.33%	-2.09%	47.50%	-	-
Horiz. %	9.87%	29.61%	87.34%	110.73%	144.42%	147.50%	100.00%	-
DPS	6.00	8.00	8.00	8.00	7.01	6.93	6.93	-9.13%
YoY %	-25.00%	0.00%	0.00%	14.12%	1.15%	0.00%	-	-
Horiz. %	86.58%	115.44%	115.44%	115.44%	101.15%	100.00%	100.00%	-
NAPS	2.5438	2.7005	2.7566	2.7621	2.6779	2.6472	2.5661	-0.57%
YoY %	-5.80%	-2.04%	-0.20%	3.14%	1.16%	3.16%	-	-
Horiz. %	99.13%	105.24%	107.42%	107.64%	104.36%	103.16%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.80	0.99	1.16	1.83	1.92	2.38	1.70	-
P/RPS	1.01	1.06	0.88	1.11	0.92	1.11	0.87	10.42%
YoY %	-4.72%	20.45%	-20.72%	20.65%	-17.12%	27.59%	-	-
Horiz. %	116.09%	121.84%	101.15%	127.59%	105.75%	127.59%	100.00%	-
P/EPS	43.78	19.09	7.62	9.47	7.60	9.15	9.37	178.70%
YoY %	129.33%	150.52%	-19.54%	24.61%	-16.94%	-2.35%	-	-
Horiz. %	467.24%	203.74%	81.32%	101.07%	81.11%	97.65%	100.00%	-
EY	2.28	5.24	13.13	10.56	13.16	10.93	10.67	-64.15%
YoY %	-56.49%	-60.09%	24.34%	-19.76%	20.40%	2.44%	-	-
Horiz. %	21.37%	49.11%	123.06%	98.97%	123.34%	102.44%	100.00%	-
DY	9.97	10.10	8.62	5.46	4.56	3.67	5.29	52.40%
YoY %	-1.29%	17.17%	57.88%	19.74%	24.25%	-30.62%	-	-
Horiz. %	188.47%	190.93%	162.95%	103.21%	86.20%	69.38%	100.00%	-
P/NAPS	0.24	0.29	0.34	0.53	0.57	0.71	0.51	-39.41%
YoY %	-17.24%	-14.71%	-35.85%	-7.02%	-19.72%	39.22%	-	-
Horiz. %	47.06%	56.86%	66.67%	103.92%	111.76%	139.22%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/08	28/08/08	22/05/08	28/02/08	28/11/07	29/08/07	24/05/07	-
Price	0.74	0.94	1.08	1.59	1.78	1.99	1.94	-
P/RPS	0.94	1.01	0.82	0.97	0.85	0.93	0.99	-3.38%
YoY %	-6.93%	23.17%	-15.46%	14.12%	-8.60%	-6.06%	-	-
Horiz. %	94.95%	102.02%	82.83%	97.98%	85.86%	93.94%	100.00%	-
P/EPS	40.50	18.13	7.09	8.23	7.05	7.65	10.69	142.43%
YoY %	123.39%	155.71%	-13.85%	16.74%	-7.84%	-28.44%	-	-
Horiz. %	378.86%	169.60%	66.32%	76.99%	65.95%	71.56%	100.00%	-
EY	2.47	5.52	14.10	12.16	14.19	13.07	9.35	-58.72%
YoY %	-55.25%	-60.85%	15.95%	-14.31%	8.57%	39.79%	-	-
Horiz. %	26.42%	59.04%	150.80%	130.05%	151.76%	139.79%	100.00%	-
DY	10.78	10.64	9.26	6.29	4.92	4.40	4.64	75.14%
YoY %	1.32%	14.90%	47.22%	27.85%	11.82%	-5.17%	-	-
Horiz. %	232.33%	229.31%	199.57%	135.56%	106.03%	94.83%	100.00%	-
P/NAPS	0.22	0.28	0.31	0.46	0.53	0.60	0.58	-47.50%
YoY %	-21.43%	-9.68%	-32.61%	-13.21%	-11.67%	3.45%	-	-
Horiz. %	37.93%	48.28%	53.45%	79.31%	91.38%	103.45%	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