[UMLAND] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -37.53%
YoY- 352.7%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 328,924 304,854 188,776 161,480 451,661 337,924 185,585 10.00%
PBT 75,789 54,930 23,372 -3,837 83,474 41,961 28,512 17.68%
Tax -20,116 -15,444 -4,576 -1,712 -17,497 -9,998 -7,602 17.59%
NP 55,673 39,486 18,796 -5,549 65,977 31,962 20,909 17.72%
-
NP to SH 51,220 34,122 15,701 -6,213 50,412 22,848 17,464 19.63%
-
Tax Rate 26.54% 28.12% 19.58% - 20.96% 23.83% 26.66% -
Total Cost 273,250 265,368 169,980 167,029 385,684 305,961 164,676 8.80%
-
Net Worth 904,591 858,694 818,045 816,103 795,104 748,975 730,242 3.63%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 10,051 8,040 16,087 - 7,911 7,729 7,727 4.47%
Div Payout % 19.62% 23.56% 102.46% - 15.69% 33.83% 44.25% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 904,591 858,694 818,045 816,103 795,104 748,975 730,242 3.63%
NOSH 301,530 241,206 241,311 241,450 237,344 231,880 231,823 4.47%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 16.93% 12.95% 9.96% -3.44% 14.61% 9.46% 11.27% -
ROE 5.66% 3.97% 1.92% -0.76% 6.34% 3.05% 2.39% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 109.08 126.39 78.23 66.88 190.30 145.73 80.05 5.28%
EPS 16.99 14.15 6.51 -2.57 21.24 9.85 7.53 14.51%
DPS 3.33 3.33 6.67 0.00 3.33 3.33 3.33 0.00%
NAPS 3.00 3.56 3.39 3.38 3.35 3.23 3.15 -0.80%
Adjusted Per Share Value based on latest NOSH - 239,999
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 109.22 101.22 62.68 53.62 149.97 112.20 61.62 10.00%
EPS 17.01 11.33 5.21 -2.06 16.74 7.59 5.80 19.63%
DPS 3.34 2.67 5.34 0.00 2.63 2.57 2.57 4.46%
NAPS 3.0036 2.8512 2.7162 2.7098 2.64 2.4869 2.4247 3.63%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.26 1.26 1.11 0.80 1.92 0.96 0.79 -
P/RPS 1.16 1.00 1.42 1.20 1.01 0.66 0.99 2.67%
P/EPS 7.42 8.91 17.06 -31.09 9.04 9.74 10.49 -5.60%
EY 13.48 11.23 5.86 -3.22 11.06 10.26 9.54 5.92%
DY 2.65 2.65 6.01 0.00 1.74 3.47 4.22 -7.45%
P/NAPS 0.42 0.35 0.33 0.24 0.57 0.30 0.25 9.02%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 24/11/10 23/11/09 27/11/08 28/11/07 30/11/06 23/11/05 -
Price 1.43 1.43 1.14 0.74 1.78 1.00 0.78 -
P/RPS 1.31 1.13 1.46 1.11 0.94 0.69 0.97 5.13%
P/EPS 8.42 10.11 17.52 -28.76 8.38 10.15 10.35 -3.37%
EY 11.88 9.89 5.71 -3.48 11.93 9.85 9.66 3.50%
DY 2.33 2.33 5.85 0.00 1.87 3.33 4.27 -9.59%
P/NAPS 0.48 0.40 0.34 0.22 0.53 0.31 0.25 11.47%

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