[UMLAND] QoQ TTM Result on 31-Dec-2010 [#4]

Stock

[UMLAND] UNITED MALAYAN LAND BHD

Announcement Date

28-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- -25.1%

YoY- -6.3%

Quarter Report

UML Q4 2010 results.pdf

Latest QR

Upcoming QR

UMLAND's Result

UMLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	334,972	333,507	322,667	316,920	295,565	246,817	232,006	27.71%
YoY %	0.44%	3.36%	1.81%	7.23%	19.75%	6.38%	-	-
Horiz. %	144.38%	143.75%	139.08%	136.60%	127.40%	106.38%	100.00%	-
PBT	89,981	87,873	84,122	74,337	86,586	68,093	67,750	20.80%
YoY %	2.40%	4.46%	13.16%	-14.15%	27.16%	0.51%	-	-
Horiz. %	132.81%	129.70%	124.17%	109.72%	127.80%	100.51%	100.00%	-
Tax	-20,105	-17,636	-19,415	-16,601	-13,600	-10,884	-8,669	75.11%
YoY %	-14.00%	9.16%	-16.95%	-22.07%	-24.95%	-25.55%	-	-
Horiz. %	231.92%	203.44%	223.96%	191.50%	156.88%	125.55%	100.00%	-
NP	69,876	70,237	64,707	57,736	72,986	57,209	59,081	11.82%
YoY %	-0.51%	8.55%	12.07%	-20.89%	27.58%	-3.17%	-	-
Horiz. %	118.27%	118.88%	109.52%	97.72%	123.54%	96.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,393	62,954	56,865	51,570	68,851	55,302	57,416	7.93%
YoY %	2.29%	10.71%	10.27%	-25.10%	24.50%	-3.68%	-	-
Horiz. %	112.15%	109.65%	99.04%	89.82%	119.92%	96.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.34%	20.07%	23.08%	22.33%	15.71%	15.98%	12.80%	-
YoY %	11.31%	-13.04%	3.36%	42.14%	-1.69%	24.84%	-	-
Horiz. %	174.53%	156.80%	180.31%	174.45%	122.73%	124.84%	100.00%	-
Total Cost	265,096	263,270	257,960	259,184	222,579	189,608	172,925	32.91%
YoY %	0.69%	2.06%	-0.47%	16.45%	17.39%	9.65%	-	-
Horiz. %	153.30%	152.25%	149.17%	149.88%	128.71%	109.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	904,203	723,529	723,782	723,593	723,459	863,649	867,399	2.80%
YoY %	24.97%	-0.03%	0.03%	0.02%	-16.23%	-0.43%	-	-
Horiz. %	104.24%	83.41%	83.44%	83.42%	83.41%	99.57%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	19,956	18,450	18,450	18,450	17,512	17,483	17,483	9.21%
YoY %	8.16%	0.00%	0.00%	5.36%	0.17%	0.00%	-	-
Horiz. %	114.15%	105.53%	105.53%	105.53%	100.17%	100.00%	100.00%	-
Div Payout %	30.99%	29.31%	32.45%	35.78%	25.44%	31.62%	30.45%	-
YoY %	5.73%	-9.68%	-9.31%	40.64%	-19.54%	3.84%	-	-
Horiz. %	101.77%	96.26%	106.57%	117.50%	83.55%	103.84%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	904,203	723,529	723,782	723,593	723,459	863,649	867,399	2.80%
YoY %	24.97%	-0.03%	0.03%	0.02%	-16.23%	-0.43%	-	-
Horiz. %	104.24%	83.41%	83.44%	83.42%	83.41%	99.57%	100.00%	-
NOSH	301,401	241,176	241,260	241,197	241,153	241,918	241,615	15.86%
YoY %	24.97%	-0.03%	0.03%	0.02%	-0.32%	0.13%	-	-
Horiz. %	124.74%	99.82%	99.85%	99.83%	99.81%	100.13%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	20.86%	21.06%	20.05%	18.22%	24.69%	23.18%	25.47%	-
YoY %	-0.95%	5.04%	10.04%	-26.20%	6.51%	-8.99%	-	-
Horiz. %	81.90%	82.69%	78.72%	71.54%	96.94%	91.01%	100.00%	-
ROE	7.12%	8.70%	7.86%	7.13%	9.52%	6.40%	6.62%	-
YoY %	-18.16%	10.69%	10.24%	-25.11%	48.75%	-3.32%	-	-
Horiz. %	107.55%	131.42%	118.73%	107.70%	143.81%	96.68%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	111.14	138.28	133.74	131.39	122.56	102.02	96.02	10.23%
YoY %	-19.63%	3.39%	1.79%	7.20%	20.13%	6.25%	-	-
Horiz. %	115.75%	144.01%	139.28%	136.84%	127.64%	106.25%	100.00%	-
EPS	21.36	26.10	23.57	21.38	28.55	22.86	23.76	-6.84%
YoY %	-18.16%	10.73%	10.24%	-25.11%	24.89%	-3.79%	-	-
Horiz. %	89.90%	109.85%	99.20%	89.98%	120.16%	96.21%	100.00%	-
DPS	6.62	7.65	7.65	7.65	7.26	7.26	7.26	-5.96%
YoY %	-13.46%	0.00%	0.00%	5.37%	0.00%	0.00%	-	-
Horiz. %	91.18%	105.37%	105.37%	105.37%	100.00%	100.00%	100.00%	-
NAPS	3.00	3.00	3.00	3.00	3.00	3.57	3.59	-11.27%
YoY %	0.00%	0.00%	0.00%	0.00%	-15.97%	-0.56%	-	-
Horiz. %	83.57%	83.57%	83.57%	83.57%	83.57%	99.44%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 241,197
RPS	111.22	110.74	107.14	105.23	98.14	81.95	77.03	27.71%
YoY %	0.43%	3.36%	1.82%	7.22%	19.76%	6.39%	-	-
Horiz. %	144.39%	143.76%	139.09%	136.61%	127.40%	106.39%	100.00%	-
EPS	21.38	20.90	18.88	17.12	22.86	18.36	19.06	7.95%
YoY %	2.30%	10.70%	10.28%	-25.11%	24.51%	-3.67%	-	-
Horiz. %	112.17%	109.65%	99.06%	89.82%	119.94%	96.33%	100.00%	-
DPS	6.63	6.13	6.13	6.13	5.81	5.81	5.81	9.19%
YoY %	8.16%	0.00%	0.00%	5.51%	0.00%	0.00%	-	-
Horiz. %	114.11%	105.51%	105.51%	105.51%	100.00%	100.00%	100.00%	-
NAPS	3.0023	2.4024	2.4032	2.4026	2.4022	2.8676	2.8801	2.80%
YoY %	24.97%	-0.03%	0.02%	0.02%	-16.23%	-0.43%	-	-
Horiz. %	104.24%	83.41%	83.44%	83.42%	83.41%	99.57%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	1.26	1.95	1.47	1.40	1.26	1.18	1.19	-
P/RPS	1.13	1.41	1.10	1.07	1.03	1.16	1.24	-5.99%
YoY %	-19.86%	28.18%	2.80%	3.88%	-11.21%	-6.45%	-	-
Horiz. %	91.13%	113.71%	88.71%	86.29%	83.06%	93.55%	100.00%	-
P/EPS	5.90	7.47	6.24	6.55	4.41	5.16	5.01	11.50%
YoY %	-21.02%	19.71%	-4.73%	48.53%	-14.53%	2.99%	-	-
Horiz. %	117.76%	149.10%	124.55%	130.74%	88.02%	102.99%	100.00%	-
EY	16.96	13.39	16.03	15.27	22.66	19.37	19.97	-10.31%
YoY %	26.66%	-16.47%	4.98%	-32.61%	16.99%	-3.00%	-	-
Horiz. %	84.93%	67.05%	80.27%	76.46%	113.47%	97.00%	100.00%	-
DY	5.26	3.92	5.20	5.46	5.76	6.15	6.10	-9.39%
YoY %	34.18%	-24.62%	-4.76%	-5.21%	-6.34%	0.82%	-	-
Horiz. %	86.23%	64.26%	85.25%	89.51%	94.43%	100.82%	100.00%	-
P/NAPS	0.42	0.65	0.49	0.47	0.42	0.33	0.33	17.42%
YoY %	-35.38%	32.65%	4.26%	11.90%	27.27%	0.00%	-	-
Horiz. %	127.27%	196.97%	148.48%	142.42%	127.27%	100.00%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	24/08/11	30/05/11	28/02/11	24/11/10	25/08/10	26/05/10	-
Price	1.43	1.35	1.50	1.38	1.43	1.23	1.04	-
P/RPS	1.29	0.98	1.12	1.05	1.17	1.21	1.08	12.56%
YoY %	31.63%	-12.50%	6.67%	-10.26%	-3.31%	12.04%	-	-
Horiz. %	119.44%	90.74%	103.70%	97.22%	108.33%	112.04%	100.00%	-
P/EPS	6.69	5.17	6.36	6.45	5.01	5.38	4.38	32.59%
YoY %	29.40%	-18.71%	-1.40%	28.74%	-6.88%	22.83%	-	-
Horiz. %	152.74%	118.04%	145.21%	147.26%	114.38%	122.83%	100.00%	-
EY	14.94	19.34	15.71	15.49	19.97	18.59	22.85	-24.64%
YoY %	-22.75%	23.11%	1.42%	-22.43%	7.42%	-18.64%	-	-
Horiz. %	65.38%	84.64%	68.75%	67.79%	87.40%	81.36%	100.00%	-
DY	4.63	5.67	5.10	5.54	5.08	5.90	6.98	-23.92%
YoY %	-18.34%	11.18%	-7.94%	9.06%	-13.90%	-15.47%	-	-
Horiz. %	66.33%	81.23%	73.07%	79.37%	72.78%	84.53%	100.00%	-
P/NAPS	0.48	0.45	0.50	0.46	0.48	0.34	0.29	39.88%
YoY %	6.67%	-10.00%	8.70%	-4.17%	41.18%	17.24%	-	-
Horiz. %	165.52%	155.17%	172.41%	158.62%	165.52%	117.24%	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