[UMLAND] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 85.17%
YoY- 39.06%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/99 CAGR
Revenue 416,577 214,805 164,845 108,788 135,823 150,521 0 -100.00%
PBT 67,463 36,859 35,018 23,655 18,067 14,585 0 -100.00%
Tax -10,886 -3,131 -14,453 -9,454 -7,855 -4,581 0 -100.00%
NP 56,577 33,728 20,565 14,201 10,212 10,004 0 -100.00%
-
NP to SH 40,148 29,211 20,565 14,201 10,212 10,004 0 -100.00%
-
Tax Rate 16.14% 8.49% 41.27% 39.97% 43.48% 31.41% - -
Total Cost 360,000 181,077 144,280 94,587 125,611 140,517 0 -100.00%
-
Net Worth 772,344 746,911 733,469 718,158 712,900 729,458 0 -100.00%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/99 CAGR
Div 20,874 17,397 17,408 11,583 11,573 - - -100.00%
Div Payout % 51.99% 59.56% 84.65% 81.57% 113.33% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/99 CAGR
Net Worth 772,344 746,911 733,469 718,158 712,900 729,458 0 -100.00%
NOSH 231,935 231,960 232,110 231,663 231,461 231,574 229,366 -0.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/99 CAGR
NP Margin 13.58% 15.70% 12.48% 13.05% 7.52% 6.65% 0.00% -
ROE 5.20% 3.91% 2.80% 1.98% 1.43% 1.37% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/99 CAGR
RPS 179.61 92.60 71.02 46.96 58.68 65.00 0.00 -100.00%
EPS 17.31 12.59 8.86 6.13 4.41 4.32 0.00 -100.00%
DPS 9.00 7.50 7.50 5.00 5.00 0.00 0.00 -100.00%
NAPS 3.33 3.22 3.16 3.10 3.08 3.15 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 231,631
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/99 CAGR
RPS 138.32 71.32 54.73 36.12 45.10 49.98 0.00 -100.00%
EPS 13.33 9.70 6.83 4.72 3.39 3.32 0.00 -100.00%
DPS 6.93 5.78 5.78 3.85 3.84 0.00 0.00 -100.00%
NAPS 2.5645 2.48 2.4354 2.3846 2.3671 2.4221 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/99 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 1.02 0.76 0.80 1.02 0.96 1.44 0.00 -
P/RPS 0.57 0.82 1.13 2.17 1.64 2.22 0.00 -100.00%
P/EPS 5.89 6.04 9.03 16.64 21.76 33.33 0.00 -100.00%
EY 16.97 16.57 11.08 6.01 4.60 3.00 0.00 -100.00%
DY 8.82 9.87 9.38 4.90 5.21 0.00 0.00 -100.00%
P/NAPS 0.31 0.24 0.25 0.33 0.31 0.46 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/99 CAGR
Date 27/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 - -
Price 1.44 0.77 0.80 1.05 0.94 1.44 0.00 -
P/RPS 0.80 0.83 1.13 2.24 1.60 2.22 0.00 -100.00%
P/EPS 8.32 6.11 9.03 17.13 21.31 33.33 0.00 -100.00%
EY 12.02 16.35 11.08 5.84 4.69 3.00 0.00 -100.00%
DY 6.25 9.74 9.38 4.76 5.32 0.00 0.00 -100.00%
P/NAPS 0.43 0.24 0.25 0.34 0.31 0.46 0.00 -100.00%

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