[UMLAND] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 324.19%
YoY- 1689.69%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 295,565 246,817 232,006 208,506 192,555 210,967 202,973 28.44%
PBT 86,586 68,093 67,750 62,917 20,983 22,801 11,588 281.73%
Tax -13,600 -10,884 -8,669 -5,449 -3,991 -4,316 -1,567 321.77%
NP 72,986 57,209 59,081 57,468 16,992 18,485 10,021 275.28%
-
NP to SH 68,851 55,302 57,416 55,035 12,974 13,834 6,789 367.86%
-
Tax Rate 15.71% 15.98% 12.80% 8.66% 19.02% 18.93% 13.52% -
Total Cost 222,579 189,608 172,925 151,038 175,563 192,482 192,952 9.98%
-
Net Worth 723,459 863,649 867,399 856,462 813,599 820,576 822,188 -8.16%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 17,512 17,483 17,483 23,511 18,036 12,036 12,036 28.37%
Div Payout % 25.44% 31.62% 30.45% 42.72% 139.02% 87.00% 177.29% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 723,459 863,649 867,399 856,462 813,599 820,576 822,188 -8.16%
NOSH 241,153 241,918 241,615 241,257 239,999 241,346 241,111 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 24.69% 23.18% 25.47% 27.56% 8.82% 8.76% 4.94% -
ROE 9.52% 6.40% 6.62% 6.43% 1.59% 1.69% 0.83% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 122.56 102.02 96.02 86.42 80.23 87.41 84.18 28.42%
EPS 28.55 22.86 23.76 22.81 5.41 5.73 2.82 367.33%
DPS 7.26 7.26 7.26 9.76 7.50 4.99 4.99 28.36%
NAPS 3.00 3.57 3.59 3.55 3.39 3.40 3.41 -8.17%
Adjusted Per Share Value based on latest NOSH - 241,257
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 98.14 81.95 77.03 69.23 63.94 70.05 67.39 28.45%
EPS 22.86 18.36 19.06 18.27 4.31 4.59 2.25 368.43%
DPS 5.81 5.81 5.81 7.81 5.99 4.00 4.00 28.22%
NAPS 2.4022 2.8676 2.8801 2.8438 2.7015 2.7246 2.73 -8.16%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.26 1.18 1.19 1.12 1.11 1.02 0.76 -
P/RPS 1.03 1.16 1.24 1.30 1.38 1.17 0.90 9.40%
P/EPS 4.41 5.16 5.01 4.91 20.53 17.79 26.99 -70.07%
EY 22.66 19.37 19.97 20.37 4.87 5.62 3.70 234.36%
DY 5.76 6.15 6.10 8.71 6.76 4.89 6.57 -8.39%
P/NAPS 0.42 0.33 0.33 0.32 0.33 0.30 0.22 53.83%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 25/02/10 23/11/09 26/08/09 21/05/09 -
Price 1.43 1.23 1.04 1.20 1.14 1.10 0.88 -
P/RPS 1.17 1.21 1.08 1.39 1.42 1.26 1.05 7.47%
P/EPS 5.01 5.38 4.38 5.26 21.09 19.19 31.25 -70.45%
EY 19.97 18.59 22.85 19.01 4.74 5.21 3.20 238.58%
DY 5.08 5.90 6.98 8.13 6.58 4.53 5.67 -7.05%
P/NAPS 0.48 0.34 0.29 0.34 0.34 0.32 0.26 50.43%

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