[UMLAND] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 4.89%
YoY- 45.9%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 396,767 501,880 511,764 452,753 416,577 329,059 272,967 28.22%
PBT 71,053 98,598 99,386 72,407 67,463 46,946 42,983 39.67%
Tax -11,102 -16,510 -17,716 -12,306 -10,886 -4,928 -3,336 122.41%
NP 59,951 82,088 81,670 60,101 56,577 42,018 39,647 31.64%
-
NP to SH 46,611 60,821 62,091 42,112 40,148 33,249 31,422 29.97%
-
Tax Rate 15.62% 16.74% 17.83% 17.00% 16.14% 10.50% 7.76% -
Total Cost 336,816 419,792 430,094 392,652 360,000 287,041 233,320 27.64%
-
Net Worth 831,875 806,495 797,259 772,848 772,479 749,174 746,113 7.50%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 24,102 21,097 20,876 20,876 20,876 17,402 17,406 24.15%
Div Payout % 51.71% 34.69% 33.62% 49.57% 52.00% 52.34% 55.39% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 831,875 806,495 797,259 772,848 772,479 749,174 746,113 7.50%
NOSH 241,123 240,744 238,700 232,086 231,975 231,942 232,434 2.47%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 15.11% 16.36% 15.96% 13.27% 13.58% 12.77% 14.52% -
ROE 5.60% 7.54% 7.79% 5.45% 5.20% 4.44% 4.21% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 164.55 208.47 214.40 195.08 179.58 141.87 117.44 25.13%
EPS 19.33 25.26 26.01 18.14 17.31 14.34 13.52 26.82%
DPS 10.00 8.76 8.75 9.00 9.00 7.50 7.50 21.07%
NAPS 3.45 3.35 3.34 3.33 3.33 3.23 3.21 4.91%
Adjusted Per Share Value based on latest NOSH - 232,086
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 131.74 166.64 169.92 150.33 138.32 109.26 90.64 28.22%
EPS 15.48 20.19 20.62 13.98 13.33 11.04 10.43 30.02%
DPS 8.00 7.01 6.93 6.93 6.93 5.78 5.78 24.12%
NAPS 2.7621 2.6779 2.6472 2.5661 2.5649 2.4875 2.4774 7.50%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.83 1.92 2.38 1.70 1.02 0.96 1.01 -
P/RPS 1.11 0.92 1.11 0.87 0.57 0.68 0.86 18.48%
P/EPS 9.47 7.60 9.15 9.37 5.89 6.70 7.47 17.08%
EY 10.56 13.16 10.93 10.67 16.97 14.93 13.38 -14.56%
DY 5.46 4.56 3.67 5.29 8.82 7.81 7.43 -18.52%
P/NAPS 0.53 0.57 0.71 0.51 0.31 0.30 0.31 42.84%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 29/08/07 24/05/07 27/02/07 30/11/06 16/08/06 -
Price 1.59 1.78 1.99 1.94 1.44 1.00 0.98 -
P/RPS 0.97 0.85 0.93 0.99 0.80 0.70 0.83 10.91%
P/EPS 8.23 7.05 7.65 10.69 8.32 6.98 7.25 8.79%
EY 12.16 14.19 13.07 9.35 12.02 14.34 13.79 -8.02%
DY 6.29 4.92 4.40 4.64 6.25 7.50 7.65 -12.20%
P/NAPS 0.46 0.53 0.60 0.58 0.43 0.31 0.31 30.00%

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
Post a Comment