[UMLAND] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -21.14%
YoY- -12.71%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 172,083 179,131 224,693 317,839 396,767 501,880 511,764 -51.48%
PBT 576 5,569 19,082 53,963 71,053 98,598 99,386 -96.72%
Tax -1,843 737 -226 -7,065 -11,102 -16,510 -17,716 -77.72%
NP -1,267 6,306 18,856 46,898 59,951 82,088 81,670 -
-
NP to SH -3,462 4,142 12,476 36,758 46,611 60,821 62,091 -
-
Tax Rate 319.97% -13.23% 1.18% 13.09% 15.62% 16.74% 17.83% -
Total Cost 173,350 172,825 205,837 270,941 336,816 419,792 430,094 -45.28%
-
Net Worth 721,016 766,133 813,312 830,214 831,875 806,495 797,259 -6.45%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 6,008 18,084 24,102 24,102 24,102 21,097 20,876 -56.24%
Div Payout % 0.00% 436.61% 193.19% 65.57% 51.71% 34.69% 33.62% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 721,016 766,133 813,312 830,214 831,875 806,495 797,259 -6.45%
NOSH 240,338 226,666 240,625 241,341 241,123 240,744 238,700 0.45%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -0.74% 3.52% 8.39% 14.76% 15.11% 16.36% 15.96% -
ROE -0.48% 0.54% 1.53% 4.43% 5.60% 7.54% 7.79% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 71.60 79.03 93.38 131.70 164.55 208.47 214.40 -51.70%
EPS -1.44 1.83 5.18 15.23 19.33 25.26 26.01 -
DPS 2.50 7.98 10.00 10.00 10.00 8.76 8.75 -56.45%
NAPS 3.00 3.38 3.38 3.44 3.45 3.35 3.34 -6.87%
Adjusted Per Share Value based on latest NOSH - 241,341
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 57.14 59.48 74.61 105.53 131.74 166.64 169.92 -51.48%
EPS -1.15 1.38 4.14 12.21 15.48 20.19 20.62 -
DPS 2.00 6.00 8.00 8.00 8.00 7.01 6.93 -56.16%
NAPS 2.394 2.5438 2.7005 2.7566 2.7621 2.6779 2.6472 -6.45%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.80 0.80 0.99 1.16 1.83 1.92 2.38 -
P/RPS 1.12 1.01 1.06 0.88 1.11 0.92 1.11 0.59%
P/EPS -55.54 43.78 19.09 7.62 9.47 7.60 9.15 -
EY -1.80 2.28 5.24 13.13 10.56 13.16 10.93 -
DY 3.12 9.97 10.10 8.62 5.46 4.56 3.67 -10.21%
P/NAPS 0.27 0.24 0.29 0.34 0.53 0.57 0.71 -47.35%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 28/08/08 22/05/08 28/02/08 28/11/07 29/08/07 -
Price 0.88 0.74 0.94 1.08 1.59 1.78 1.99 -
P/RPS 1.23 0.94 1.01 0.82 0.97 0.85 0.93 20.38%
P/EPS -61.09 40.50 18.13 7.09 8.23 7.05 7.65 -
EY -1.64 2.47 5.52 14.10 12.16 14.19 13.07 -
DY 2.84 10.78 10.64 9.26 6.29 4.92 4.40 -25.21%
P/NAPS 0.29 0.22 0.28 0.31 0.46 0.53 0.60 -38.27%

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