[UMLAND] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 10.27%
YoY- -0.96%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 323,470 334,972 333,507 322,667 316,920 295,565 246,817 19.69%
PBT 80,783 89,981 87,873 84,122 74,337 86,586 68,093 12.03%
Tax -20,051 -20,105 -17,636 -19,415 -16,601 -13,600 -10,884 50.11%
NP 60,732 69,876 70,237 64,707 57,736 72,986 57,209 4.05%
-
NP to SH 56,931 64,393 62,954 56,865 51,570 68,851 55,302 1.94%
-
Tax Rate 24.82% 22.34% 20.07% 23.08% 22.33% 15.71% 15.98% -
Total Cost 262,738 265,096 263,270 257,960 259,184 222,579 189,608 24.21%
-
Net Worth 916,753 904,203 723,529 723,782 723,593 723,459 863,649 4.04%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 22,613 19,956 18,450 18,450 18,450 17,512 17,483 18.65%
Div Payout % 39.72% 30.99% 29.31% 32.45% 35.78% 25.44% 31.62% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 916,753 904,203 723,529 723,782 723,593 723,459 863,649 4.04%
NOSH 301,563 301,401 241,176 241,260 241,197 241,153 241,918 15.77%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 18.78% 20.86% 21.06% 20.05% 18.22% 24.69% 23.18% -
ROE 6.21% 7.12% 8.70% 7.86% 7.13% 9.52% 6.40% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 107.26 111.14 138.28 133.74 131.39 122.56 102.02 3.38%
EPS 18.88 21.36 26.10 23.57 21.38 28.55 22.86 -11.94%
DPS 7.50 6.62 7.65 7.65 7.65 7.26 7.26 2.18%
NAPS 3.04 3.00 3.00 3.00 3.00 3.00 3.57 -10.13%
Adjusted Per Share Value based on latest NOSH - 241,260
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 107.40 111.22 110.74 107.14 105.23 98.14 81.95 19.69%
EPS 18.90 21.38 20.90 18.88 17.12 22.86 18.36 1.94%
DPS 7.51 6.63 6.13 6.13 6.13 5.81 5.81 18.60%
NAPS 3.044 3.0023 2.4024 2.4032 2.4026 2.4022 2.8676 4.04%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.45 1.26 1.95 1.47 1.40 1.26 1.18 -
P/RPS 1.35 1.13 1.41 1.10 1.07 1.03 1.16 10.61%
P/EPS 7.68 5.90 7.47 6.24 6.55 4.41 5.16 30.26%
EY 13.02 16.96 13.39 16.03 15.27 22.66 19.37 -23.21%
DY 5.17 5.26 3.92 5.20 5.46 5.76 6.15 -10.89%
P/NAPS 0.48 0.42 0.65 0.49 0.47 0.42 0.33 28.28%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 23/11/11 24/08/11 30/05/11 28/02/11 24/11/10 25/08/10 -
Price 1.56 1.43 1.35 1.50 1.38 1.43 1.23 -
P/RPS 1.45 1.29 0.98 1.12 1.05 1.17 1.21 12.78%
P/EPS 8.26 6.69 5.17 6.36 6.45 5.01 5.38 32.98%
EY 12.10 14.94 19.34 15.71 15.49 19.97 18.59 -24.83%
DY 4.81 4.63 5.67 5.10 5.54 5.08 5.90 -12.69%
P/NAPS 0.51 0.48 0.45 0.50 0.46 0.48 0.34 30.94%

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