[UMLAND] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 16.52%
YoY- 147.63%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 451,661 337,924 185,585 167,742 111,173 145,753 137,620 21.89%
PBT 83,474 41,961 28,512 39,498 19,862 19,208 15,952 31.74%
Tax -17,497 -9,998 -7,602 -14,177 -9,637 -6,970 -5,912 19.81%
NP 65,977 31,962 20,909 25,321 10,225 12,237 10,040 36.84%
-
NP to SH 50,412 22,848 17,464 25,321 10,225 12,237 10,040 30.84%
-
Tax Rate 20.96% 23.83% 26.66% 35.89% 48.52% 36.29% 37.06% -
Total Cost 385,684 305,961 164,676 142,421 100,948 133,516 127,580 20.23%
-
Net Worth 795,104 748,975 730,242 733,637 732,146 729,696 739,098 1.22%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 7,911 7,729 7,727 - - - - -
Div Payout % 15.69% 33.83% 44.25% - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 795,104 748,975 730,242 733,637 732,146 729,696 739,098 1.22%
NOSH 237,344 231,880 231,823 232,163 231,691 231,649 231,692 0.40%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 14.61% 9.46% 11.27% 15.10% 9.20% 8.40% 7.30% -
ROE 6.34% 3.05% 2.39% 3.45% 1.40% 1.68% 1.36% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 190.30 145.73 80.05 72.25 47.98 62.92 59.40 21.40%
EPS 21.24 9.85 7.53 10.91 4.41 5.28 4.33 30.33%
DPS 3.33 3.33 3.33 0.00 0.00 0.00 0.00 -
NAPS 3.35 3.23 3.15 3.16 3.16 3.15 3.19 0.81%
Adjusted Per Share Value based on latest NOSH - 232,142
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 149.97 112.20 61.62 55.70 36.91 48.40 45.69 21.89%
EPS 16.74 7.59 5.80 8.41 3.40 4.06 3.33 30.86%
DPS 2.63 2.57 2.57 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.4869 2.4247 2.436 2.431 2.4229 2.4541 1.22%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.92 0.96 0.79 0.87 0.99 1.10 1.44 -
P/RPS 1.01 0.66 0.99 1.20 2.06 1.75 2.42 -13.54%
P/EPS 9.04 9.74 10.49 7.98 22.43 20.82 33.23 -19.49%
EY 11.06 10.26 9.54 12.54 4.46 4.80 3.01 24.20%
DY 1.74 3.47 4.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.30 0.25 0.28 0.31 0.35 0.45 4.01%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 30/11/06 23/11/05 26/11/04 21/11/03 28/11/02 27/11/01 -
Price 1.78 1.00 0.78 0.86 1.18 0.83 1.44 -
P/RPS 0.94 0.69 0.97 1.19 2.46 1.32 2.42 -14.57%
P/EPS 8.38 10.15 10.35 7.89 26.74 15.71 33.23 -20.50%
EY 11.93 9.85 9.66 12.68 3.74 6.36 3.01 25.78%
DY 1.87 3.33 4.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.31 0.25 0.27 0.37 0.26 0.45 2.76%

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