[UMLAND] YoY Quarter Result on 30-Jun-2006 [#2]

Stock

[UMLAND] UNITED MALAYAN LAND BHD

Announcement Date

16-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- -10.12%

YoY- 262.36%

Quarter Report

UMLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	48,993	40,999	134,145	75,134	36,164	40,988	33,394	6.59%
YoY %	19.50%	-69.44%	78.54%	107.76%	-11.77%	22.74%	-	-
Horiz. %	146.71%	122.77%	401.70%	224.99%	108.29%	122.74%	100.00%	-
PBT	9,668	-1,545	33,336	6,357	1,054	8,451	4,918	11.91%
YoY %	725.76%	-104.63%	424.40%	503.13%	-87.53%	71.84%	-	-
Horiz. %	196.58%	-31.42%	677.84%	129.26%	21.43%	171.84%	100.00%	-
Tax	-2,082	667	-6,172	-762	-249	-3,246	-2,128	-0.36%
YoY %	-412.14%	110.81%	-709.97%	-206.02%	92.33%	-52.54%	-	-
Horiz. %	97.84%	-31.34%	290.04%	35.81%	11.70%	152.54%	100.00%	-
NP	7,586	-878	27,164	5,595	805	5,205	2,790	18.12%
YoY %	964.01%	-103.23%	385.50%	595.03%	-84.53%	86.56%	-	-
Horiz. %	271.90%	-31.47%	973.62%	200.54%	28.85%	186.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,275	-770	23,512	3,533	975	5,205	2,790	14.44%
YoY %	914.94%	-103.27%	565.50%	262.36%	-81.27%	86.56%	-	-
Horiz. %	224.91%	-27.60%	842.72%	126.63%	34.95%	186.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.53%	-	18.51%	11.99%	23.62%	38.41%	43.27%	-
YoY %	0.00%	-	54.38%	-49.24%	-38.51%	-11.23%	-	-
Horiz. %	49.76%	-	42.78%	27.71%	54.59%	88.77%	100.00%	-
Total Cost	41,407	41,877	106,981	69,539	35,359	35,783	30,604	5.16%
YoY %	-1.12%	-60.86%	53.84%	96.67%	-1.18%	16.92%	-	-
Horiz. %	135.30%	136.84%	349.57%	227.22%	115.54%	116.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	820,576	813,312	797,259	746,113	726,607	724,982	726,322	2.05%
YoY %	0.89%	2.01%	6.85%	2.68%	0.22%	-0.18%	-	-
Horiz. %	112.98%	111.98%	109.77%	102.72%	100.04%	99.82%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	820,576	813,312	797,259	746,113	726,607	724,982	726,322	2.05%
YoY %	0.89%	2.01%	6.85%	2.68%	0.22%	-0.18%	-	-
Horiz. %	112.98%	111.98%	109.77%	102.72%	100.04%	99.82%	100.00%	-
NOSH	241,346	240,625	238,700	232,434	232,142	232,366	230,578	0.76%
YoY %	0.30%	0.81%	2.70%	0.13%	-0.10%	0.78%	-	-
Horiz. %	104.67%	104.36%	103.52%	100.80%	100.68%	100.78%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	15.48%	-2.14%	20.25%	7.45%	2.23%	12.70%	8.35%	-
YoY %	823.36%	-110.57%	171.81%	234.08%	-82.44%	52.10%	-	-
Horiz. %	185.39%	-25.63%	242.51%	89.22%	26.71%	152.10%	100.00%	-
ROE	0.76%	-0.09%	2.95%	0.47%	0.13%	0.72%	0.38%	-
YoY %	944.44%	-103.05%	527.66%	261.54%	-81.94%	89.47%	-	-
Horiz. %	200.00%	-23.68%	776.32%	123.68%	34.21%	189.47%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	20.30	17.04	56.20	32.32	15.58	17.64	14.48	5.78%
YoY %	19.13%	-69.68%	73.89%	107.45%	-11.68%	21.82%	-	-
Horiz. %	140.19%	117.68%	388.12%	223.20%	107.60%	121.82%	100.00%	-
EPS	2.60	-0.32	9.85	1.52	0.42	2.24	1.21	13.58%
YoY %	912.50%	-103.25%	548.03%	261.90%	-81.25%	85.12%	-	-
Horiz. %	214.88%	-26.45%	814.05%	125.62%	34.71%	185.12%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.40	3.38	3.34	3.21	3.13	3.12	3.15	1.27%
YoY %	0.59%	1.20%	4.05%	2.56%	0.32%	-0.95%	-	-
Horiz. %	107.94%	107.30%	106.03%	101.90%	99.37%	99.05%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 232,434
RPS	16.27	13.61	44.54	24.95	12.01	13.61	11.09	6.59%
YoY %	19.54%	-69.44%	78.52%	107.74%	-11.76%	22.72%	-	-
Horiz. %	146.71%	122.72%	401.62%	224.98%	108.30%	122.72%	100.00%	-
EPS	2.08	-0.26	7.81	1.17	0.32	1.73	0.93	14.34%
YoY %	900.00%	-103.33%	567.52%	265.62%	-81.50%	86.02%	-	-
Horiz. %	223.66%	-27.96%	839.78%	125.81%	34.41%	186.02%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.7246	2.7005	2.6472	2.4774	2.4126	2.4072	2.4117	2.05%
YoY %	0.89%	2.01%	6.85%	2.69%	0.22%	-0.19%	-	-
Horiz. %	112.97%	111.97%	109.76%	102.72%	100.04%	99.81%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	1.02	0.99	2.38	1.01	0.81	0.91	0.85	-
P/RPS	5.02	5.81	4.24	3.12	5.20	5.16	5.87	-2.57%
YoY %	-13.60%	37.03%	35.90%	-40.00%	0.78%	-12.10%	-	-
Horiz. %	85.52%	98.98%	72.23%	53.15%	88.59%	87.90%	100.00%	-
P/EPS	39.23	-309.38	24.16	66.45	192.86	40.63	70.25	-9.24%
YoY %	112.68%	-1,380.55%	-63.64%	-65.54%	374.67%	-42.16%	-	-
Horiz. %	55.84%	-440.40%	34.39%	94.59%	274.53%	57.84%	100.00%	-
EY	2.55	-0.32	4.14	1.50	0.52	2.46	1.42	10.23%
YoY %	896.88%	-107.73%	176.00%	188.46%	-78.86%	73.24%	-	-
Horiz. %	179.58%	-22.54%	291.55%	105.63%	36.62%	173.24%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.30	0.29	0.71	0.31	0.26	0.29	0.27	1.76%
YoY %	3.45%	-59.15%	129.03%	19.23%	-10.34%	7.41%	-	-
Horiz. %	111.11%	107.41%	262.96%	114.81%	96.30%	107.41%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	28/08/08	29/08/07	16/08/06	24/08/05	17/08/04	29/08/03	-
Price	1.10	0.94	1.99	0.98	0.83	0.87	1.04	-
P/RPS	5.42	5.52	3.54	3.03	5.33	4.93	7.18	-4.57%
YoY %	-1.81%	55.93%	16.83%	-43.15%	8.11%	-31.34%	-	-
Horiz. %	75.49%	76.88%	49.30%	42.20%	74.23%	68.66%	100.00%	-
P/EPS	42.31	-293.75	20.20	64.47	197.62	38.84	85.95	-11.13%
YoY %	114.40%	-1,554.21%	-68.67%	-67.38%	408.81%	-54.81%	-	-
Horiz. %	49.23%	-341.77%	23.50%	75.01%	229.92%	45.19%	100.00%	-
EY	2.36	-0.34	4.95	1.55	0.51	2.57	1.16	12.55%
YoY %	794.12%	-106.87%	219.35%	203.92%	-80.16%	121.55%	-	-
Horiz. %	203.45%	-29.31%	426.72%	133.62%	43.97%	221.55%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.32	0.28	0.60	0.31	0.27	0.28	0.33	-0.51%
YoY %	14.29%	-53.33%	93.55%	14.81%	-3.57%	-15.15%	-	-
Horiz. %	96.97%	84.85%	181.82%	93.94%	81.82%	84.85%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos