[UMLAND] YoY Cumulative 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- -6.3%
YoY- 352.7%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 246,693 228,641 141,582 121,110 338,746 253,443 139,189 10.00%
PBT 56,842 41,198 17,529 -2,878 62,606 31,471 21,384 17.68%
Tax -15,087 -11,583 -3,432 -1,284 -13,123 -7,499 -5,702 17.59%
NP 41,755 29,615 14,097 -4,162 49,483 23,972 15,682 17.72%
-
NP to SH 38,415 25,592 11,776 -4,660 37,809 17,136 13,098 19.63%
-
Tax Rate 26.54% 28.12% 19.58% - 20.96% 23.83% 26.66% -
Total Cost 204,938 199,026 127,485 125,272 289,263 229,471 123,507 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 7,538 6,030 12,065 - 5,933 5,797 5,795 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 4.25% 2.98% 1.44% -0.57% 4.76% 2.29% 1.79% -
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 81.81 94.79 58.67 50.16 142.72 109.30 60.04 5.28%
EPS 12.74 10.61 4.88 -1.93 15.93 7.39 5.65 14.50%
DPS 2.50 2.50 5.00 0.00 2.50 2.50 2.50 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 81.91 75.92 47.01 40.21 112.48 84.15 46.22 10.00%
EPS 12.76 8.50 3.91 -1.55 12.55 5.69 4.35 19.63%
DPS 2.50 2.00 4.01 0.00 1.97 1.92 1.92 4.49%
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 1.54 1.33 1.89 1.59 1.35 0.88 1.32 2.60%
P/EPS 9.89 11.88 22.75 -41.45 12.05 12.99 13.98 -5.60%
EY 10.11 8.42 4.40 -2.41 8.30 7.70 7.15 5.94%
DY 1.98 1.98 4.50 0.00 1.30 2.60 3.16 -7.49%
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 1.75 1.51 1.94 1.48 1.25 0.91 1.30 5.07%
P/EPS 11.22 13.48 23.36 -38.34 11.17 13.53 13.81 -3.40%
EY 8.91 7.42 4.28 -2.61 8.95 7.39 7.24 3.51%
DY 1.75 1.75 4.39 0.00 1.40 2.50 3.21 -9.61%
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