[UMLAND] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 83.93%
YoY- 28.13%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 139,951 81,789 83,754 63,804 73,999 70,274 70,700 12.04%
PBT 14,328 8,204 17,749 11,013 7,783 8,461 7,146 12.28%
Tax -3,057 -2,852 -6,883 -4,901 -3,013 -3,463 -5,276 -8.69%
NP 11,271 5,352 10,866 6,112 4,770 4,998 1,870 34.88%
-
NP to SH 7,464 5,253 10,866 6,112 4,770 4,998 1,870 25.93%
-
Tax Rate 21.34% 34.76% 38.78% 44.50% 38.71% 40.93% 73.83% -
Total Cost 128,680 76,437 72,888 57,692 69,229 65,276 68,830 10.98%
-
Net Worth 744,081 727,517 724,399 729,272 734,024 735,816 734,148 0.22%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 744,081 727,517 724,399 729,272 734,024 735,816 734,148 0.22%
NOSH 231,801 232,433 232,179 231,515 231,553 231,388 230,864 0.06%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.05% 6.54% 12.97% 9.58% 6.45% 7.11% 2.64% -
ROE 1.00% 0.72% 1.50% 0.84% 0.65% 0.68% 0.25% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 60.38 35.19 36.07 27.56 31.96 30.37 30.62 11.97%
EPS 3.22 2.26 4.68 2.64 2.06 2.16 0.81 25.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 3.13 3.12 3.15 3.17 3.18 3.18 0.15%
Adjusted Per Share Value based on latest NOSH - 230,578
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 46.47 27.16 27.81 21.19 24.57 23.33 23.48 12.04%
EPS 2.48 1.74 3.61 2.03 1.58 1.66 0.62 25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4706 2.4156 2.4053 2.4215 2.4372 2.4432 2.4376 0.22%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.01 0.81 0.91 0.85 1.15 1.66 2.96 -
P/RPS 1.67 2.30 2.52 3.08 3.60 5.47 0.00 -
P/EPS 31.37 35.84 19.44 32.20 55.83 76.85 0.00 -
EY 3.19 2.79 5.14 3.11 1.79 1.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.26 0.29 0.27 0.36 0.52 0.99 -17.58%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 16/08/06 24/08/05 17/08/04 29/08/03 29/08/02 28/08/01 30/08/00 -
Price 0.98 0.83 0.87 1.04 1.18 1.62 2.80 -
P/RPS 1.62 2.36 2.41 3.77 3.69 5.33 0.00 -
P/EPS 30.43 36.73 18.59 39.39 57.28 75.00 0.00 -
EY 3.29 2.72 5.38 2.54 1.75 1.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.28 0.33 0.37 0.51 0.93 -16.72%

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