[UMLAND] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 28.57%
YoY- 120.64%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 228,641 141,582 121,110 338,746 253,443 139,189 125,807 10.46%
PBT 41,198 17,529 -2,878 62,606 31,471 21,384 29,624 5.64%
Tax -11,583 -3,432 -1,284 -13,123 -7,499 -5,702 -10,633 1.43%
NP 29,615 14,097 -4,162 49,483 23,972 15,682 18,991 7.68%
-
NP to SH 25,592 11,776 -4,660 37,809 17,136 13,098 18,991 5.09%
-
Tax Rate 28.12% 19.58% - 20.96% 23.83% 26.66% 35.89% -
Total Cost 199,026 127,485 125,272 289,263 229,471 123,507 106,816 10.92%
-
Net Worth 858,694 818,045 816,103 795,104 748,975 730,242 733,637 2.65%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 6,030 12,065 - 5,933 5,797 5,795 - -
Div Payout % 23.56% 102.46% - 15.69% 33.83% 44.25% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 858,694 818,045 816,103 795,104 748,975 730,242 733,637 2.65%
NOSH 241,206 241,311 241,450 237,344 231,880 231,823 232,163 0.63%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.95% 9.96% -3.44% 14.61% 9.46% 11.27% 15.10% -
ROE 2.98% 1.44% -0.57% 4.76% 2.29% 1.79% 2.59% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 94.79 58.67 50.16 142.72 109.30 60.04 54.19 9.76%
EPS 10.61 4.88 -1.93 15.93 7.39 5.65 8.18 4.42%
DPS 2.50 5.00 0.00 2.50 2.50 2.50 0.00 -
NAPS 3.56 3.39 3.38 3.35 3.23 3.15 3.16 2.00%
Adjusted Per Share Value based on latest NOSH - 240,744
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 75.92 47.01 40.21 112.48 84.15 46.22 41.77 10.46%
EPS 8.50 3.91 -1.55 12.55 5.69 4.35 6.31 5.08%
DPS 2.00 4.01 0.00 1.97 1.92 1.92 0.00 -
NAPS 2.8512 2.7162 2.7098 2.64 2.4869 2.4247 2.436 2.65%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.26 1.11 0.80 1.92 0.96 0.79 0.87 -
P/RPS 1.33 1.89 1.59 1.35 0.88 1.32 1.61 -3.13%
P/EPS 11.88 22.75 -41.45 12.05 12.99 13.98 10.64 1.85%
EY 8.42 4.40 -2.41 8.30 7.70 7.15 9.40 -1.81%
DY 1.98 4.50 0.00 1.30 2.60 3.16 0.00 -
P/NAPS 0.35 0.33 0.24 0.57 0.30 0.25 0.28 3.78%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 23/11/09 27/11/08 28/11/07 30/11/06 23/11/05 26/11/04 -
Price 1.43 1.14 0.74 1.78 1.00 0.78 0.86 -
P/RPS 1.51 1.94 1.48 1.25 0.91 1.30 1.59 -0.85%
P/EPS 13.48 23.36 -38.34 11.17 13.53 13.81 10.51 4.23%
EY 7.42 4.28 -2.61 8.95 7.39 7.24 9.51 -4.04%
DY 1.75 4.39 0.00 1.40 2.50 3.21 0.00 -
P/NAPS 0.40 0.34 0.22 0.53 0.31 0.25 0.27 6.76%

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