[UMLAND] YoY Annual (Unaudited) 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
YoY- -6.3%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 323,470 316,920 208,506 172,083 396,767 416,577 214,805 7.05%
PBT 80,783 74,337 62,917 576 71,053 67,463 36,859 13.96%
Tax -20,051 -16,601 -5,449 -1,843 -11,102 -10,886 -3,131 36.25%
NP 60,732 57,736 57,468 -1,267 59,951 56,577 33,728 10.29%
-
NP to SH 56,931 51,570 55,035 -3,462 46,611 40,148 29,211 11.75%
-
Tax Rate 24.82% 22.33% 8.66% 319.97% 15.62% 16.14% 8.49% -
Total Cost 262,738 259,184 151,038 173,350 336,816 360,000 181,077 6.39%
-
Net Worth 917,171 878,386 858,916 817,758 822,108 772,344 746,911 3.48%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 22,627 18,460 23,547 6,048 23,829 20,874 17,397 4.47%
Div Payout % 39.75% 35.80% 42.79% 0.00% 51.12% 51.99% 59.56% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 917,171 878,386 858,916 817,758 822,108 772,344 746,911 3.48%
NOSH 301,701 241,314 241,268 241,940 238,292 231,935 231,960 4.47%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 18.78% 18.22% 27.56% -0.74% 15.11% 13.58% 15.70% -
ROE 6.21% 5.87% 6.41% -0.42% 5.67% 5.20% 3.91% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 107.22 131.33 86.42 71.13 166.50 179.61 92.60 2.47%
EPS 18.87 21.37 22.81 -1.43 19.56 17.31 12.59 6.97%
DPS 7.50 7.65 9.76 2.50 10.00 9.00 7.50 0.00%
NAPS 3.04 3.64 3.56 3.38 3.45 3.33 3.22 -0.95%
Adjusted Per Share Value based on latest NOSH - 241,197
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 107.40 105.23 69.23 57.14 131.74 138.32 71.32 7.05%
EPS 18.90 17.12 18.27 -1.15 15.48 13.33 9.70 11.75%
DPS 7.51 6.13 7.82 2.01 7.91 6.93 5.78 4.45%
NAPS 3.0454 2.9166 2.8519 2.7153 2.7297 2.5645 2.48 3.48%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.45 1.40 1.12 0.80 1.83 1.02 0.76 -
P/RPS 1.35 1.07 1.30 1.12 1.10 0.57 0.82 8.66%
P/EPS 7.68 6.55 4.91 -55.91 9.36 5.89 6.04 4.08%
EY 13.01 15.26 20.37 -1.79 10.69 16.97 16.57 -3.94%
DY 5.17 5.46 8.71 3.13 5.46 8.82 9.87 -10.21%
P/NAPS 0.48 0.38 0.31 0.24 0.53 0.31 0.24 12.24%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 25/02/09 28/02/08 27/02/07 28/02/06 -
Price 1.56 1.38 1.20 0.88 1.59 1.44 0.77 -
P/RPS 1.46 1.05 1.39 1.24 0.95 0.80 0.83 9.86%
P/EPS 8.27 6.46 5.26 -61.50 8.13 8.32 6.11 5.17%
EY 12.10 15.49 19.01 -1.63 12.30 12.02 16.35 -4.89%
DY 4.81 5.54 8.13 2.84 6.29 6.25 9.74 -11.08%
P/NAPS 0.51 0.38 0.34 0.26 0.46 0.43 0.24 13.37%

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