[UMLAND] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- 44.81%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 396,767 416,577 214,805 164,845 108,788 135,823 150,521 17.52%
PBT 71,053 67,463 36,859 35,018 23,655 18,067 14,585 30.18%
Tax -11,102 -10,886 -3,131 -14,453 -9,454 -7,855 -4,581 15.88%
NP 59,951 56,577 33,728 20,565 14,201 10,212 10,004 34.75%
-
NP to SH 46,611 40,148 29,211 20,565 14,201 10,212 10,004 29.22%
-
Tax Rate 15.62% 16.14% 8.49% 41.27% 39.97% 43.48% 31.41% -
Total Cost 336,816 360,000 181,077 144,280 94,587 125,611 140,517 15.67%
-
Net Worth 822,108 772,344 746,911 733,469 718,158 712,900 729,458 2.01%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 23,829 20,874 17,397 17,408 11,583 11,573 - -
Div Payout % 51.12% 51.99% 59.56% 84.65% 81.57% 113.33% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 822,108 772,344 746,911 733,469 718,158 712,900 729,458 2.01%
NOSH 238,292 231,935 231,960 232,110 231,663 231,461 231,574 0.47%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 15.11% 13.58% 15.70% 12.48% 13.05% 7.52% 6.65% -
ROE 5.67% 5.20% 3.91% 2.80% 1.98% 1.43% 1.37% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 166.50 179.61 92.60 71.02 46.96 58.68 65.00 16.96%
EPS 19.56 17.31 12.59 8.86 6.13 4.41 4.32 28.60%
DPS 10.00 9.00 7.50 7.50 5.00 5.00 0.00 -
NAPS 3.45 3.33 3.22 3.16 3.10 3.08 3.15 1.52%
Adjusted Per Share Value based on latest NOSH - 231,470
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 131.74 138.32 71.32 54.73 36.12 45.10 49.98 17.52%
EPS 15.48 13.33 9.70 6.83 4.72 3.39 3.32 29.23%
DPS 7.91 6.93 5.78 5.78 3.85 3.84 0.00 -
NAPS 2.7297 2.5645 2.48 2.4354 2.3846 2.3671 2.4221 2.01%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.83 1.02 0.76 0.80 1.02 0.96 1.44 -
P/RPS 1.10 0.57 0.82 1.13 2.17 1.64 2.22 -11.03%
P/EPS 9.36 5.89 6.04 9.03 16.64 21.76 33.33 -19.06%
EY 10.69 16.97 16.57 11.08 6.01 4.60 3.00 23.57%
DY 5.46 8.82 9.87 9.38 4.90 5.21 0.00 -
P/NAPS 0.53 0.31 0.24 0.25 0.33 0.31 0.46 2.38%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 1.59 1.44 0.77 0.80 1.05 0.94 1.44 -
P/RPS 0.95 0.80 0.83 1.13 2.24 1.60 2.22 -13.18%
P/EPS 8.13 8.32 6.11 9.03 17.13 21.31 33.33 -20.94%
EY 12.30 12.02 16.35 11.08 5.84 4.69 3.00 26.49%
DY 6.29 6.25 9.74 9.38 4.76 5.32 0.00 -
P/NAPS 0.46 0.43 0.24 0.25 0.34 0.31 0.46 0.00%

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