[UMLAND] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 129.58%
YoY- 30.83%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 141,582 121,110 338,746 253,443 139,189 125,807 83,380 9.21%
PBT 17,529 -2,878 62,606 31,471 21,384 29,624 14,897 2.74%
Tax -3,432 -1,284 -13,123 -7,499 -5,702 -10,633 -7,228 -11.66%
NP 14,097 -4,162 49,483 23,972 15,682 18,991 7,669 10.66%
-
NP to SH 11,776 -4,660 37,809 17,136 13,098 18,991 7,669 7.40%
-
Tax Rate 19.58% - 20.96% 23.83% 26.66% 35.89% 48.52% -
Total Cost 127,485 125,272 289,263 229,471 123,507 106,816 75,711 9.06%
-
Net Worth 818,045 816,103 795,104 748,975 730,242 733,637 732,146 1.86%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 12,065 - 5,933 5,797 5,795 - - -
Div Payout % 102.46% - 15.69% 33.83% 44.25% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 818,045 816,103 795,104 748,975 730,242 733,637 732,146 1.86%
NOSH 241,311 241,450 237,344 231,880 231,823 232,163 231,691 0.67%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.96% -3.44% 14.61% 9.46% 11.27% 15.10% 9.20% -
ROE 1.44% -0.57% 4.76% 2.29% 1.79% 2.59% 1.05% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 58.67 50.16 142.72 109.30 60.04 54.19 35.99 8.47%
EPS 4.88 -1.93 15.93 7.39 5.65 8.18 3.31 6.67%
DPS 5.00 0.00 2.50 2.50 2.50 0.00 0.00 -
NAPS 3.39 3.38 3.35 3.23 3.15 3.16 3.16 1.17%
Adjusted Per Share Value based on latest NOSH - 231,942
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 47.01 40.21 112.48 84.15 46.22 41.77 27.69 9.21%
EPS 3.91 -1.55 12.55 5.69 4.35 6.31 2.55 7.37%
DPS 4.01 0.00 1.97 1.92 1.92 0.00 0.00 -
NAPS 2.7162 2.7098 2.64 2.4869 2.4247 2.436 2.431 1.86%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.11 0.80 1.92 0.96 0.79 0.87 0.99 -
P/RPS 1.89 1.59 1.35 0.88 1.32 1.61 2.75 -6.05%
P/EPS 22.75 -41.45 12.05 12.99 13.98 10.64 29.91 -4.45%
EY 4.40 -2.41 8.30 7.70 7.15 9.40 3.34 4.69%
DY 4.50 0.00 1.30 2.60 3.16 0.00 0.00 -
P/NAPS 0.33 0.24 0.57 0.30 0.25 0.28 0.31 1.04%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 27/11/08 28/11/07 30/11/06 23/11/05 26/11/04 21/11/03 -
Price 1.14 0.74 1.78 1.00 0.78 0.86 1.18 -
P/RPS 1.94 1.48 1.25 0.91 1.30 1.59 3.28 -8.37%
P/EPS 23.36 -38.34 11.17 13.53 13.81 10.51 35.65 -6.79%
EY 4.28 -2.61 8.95 7.39 7.24 9.51 2.81 7.25%
DY 4.39 0.00 1.40 2.50 3.21 0.00 0.00 -
P/NAPS 0.34 0.22 0.53 0.31 0.25 0.27 0.37 -1.39%

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