[UMLAND] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 25.47%
YoY- -16.44%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 253,443 139,189 125,807 83,380 109,315 103,215 93,276 18.11%
PBT 31,471 21,384 29,624 14,897 14,406 11,964 10,697 19.69%
Tax -7,499 -5,702 -10,633 -7,228 -5,228 -4,434 -6,993 1.17%
NP 23,972 15,682 18,991 7,669 9,178 7,530 3,704 36.49%
-
NP to SH 17,136 13,098 18,991 7,669 9,178 7,530 3,704 29.06%
-
Tax Rate 23.83% 26.66% 35.89% 48.52% 36.29% 37.06% 65.37% -
Total Cost 229,471 123,507 106,816 75,711 100,137 95,685 89,572 16.96%
-
Net Worth 748,975 730,242 733,637 732,146 729,696 739,098 738,485 0.23%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 5,797 5,795 - - - - - -
Div Payout % 33.83% 44.25% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 748,975 730,242 733,637 732,146 729,696 739,098 738,485 0.23%
NOSH 231,880 231,823 232,163 231,691 231,649 231,692 231,499 0.02%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.46% 11.27% 15.10% 9.20% 8.40% 7.30% 3.97% -
ROE 2.29% 1.79% 2.59% 1.05% 1.26% 1.02% 0.50% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 109.30 60.04 54.19 35.99 47.19 44.55 40.29 18.08%
EPS 7.39 5.65 8.18 3.31 3.96 3.25 1.60 29.03%
DPS 2.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.23 3.15 3.16 3.16 3.15 3.19 3.19 0.20%
Adjusted Per Share Value based on latest NOSH - 232,388
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 84.15 46.22 41.77 27.69 36.30 34.27 30.97 18.11%
EPS 5.69 4.35 6.31 2.55 3.05 2.50 1.23 29.06%
DPS 1.92 1.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4869 2.4247 2.436 2.431 2.4229 2.4541 2.452 0.23%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.96 0.79 0.87 0.99 1.10 1.44 2.75 -
P/RPS 0.88 1.32 1.61 2.75 2.33 3.23 0.00 -
P/EPS 12.99 13.98 10.64 29.91 27.76 44.31 0.00 -
EY 7.70 7.15 9.40 3.34 3.60 2.26 0.00 -
DY 2.60 3.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.28 0.31 0.35 0.45 0.92 -17.02%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 23/11/05 26/11/04 21/11/03 28/11/02 27/11/01 30/11/00 -
Price 1.00 0.78 0.86 1.18 0.83 1.44 2.24 -
P/RPS 0.91 1.30 1.59 3.28 1.76 3.23 0.00 -
P/EPS 13.53 13.81 10.51 35.65 20.95 44.31 0.00 -
EY 7.39 7.24 9.51 2.81 4.77 2.26 0.00 -
DY 2.50 3.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.27 0.37 0.26 0.45 0.75 -13.68%

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