[UMLAND] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -80.63%
YoY- -75.9%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 58,021 163,134 75,616 39,038 25,408 26,508 47,306 3.45%
PBT 8,447 35,992 15,475 5,394 8,758 3,661 2,621 21.52%
Tax 2,021 -3,387 2,571 -3,820 -2,226 -2,627 -147 -
NP 10,468 32,605 18,046 1,574 6,532 1,034 2,474 27.16%
-
NP to SH 8,802 23,012 16,113 1,574 6,532 1,034 2,474 23.54%
-
Tax Rate -23.93% 9.41% -16.61% 70.82% 25.42% 71.76% 5.61% -
Total Cost 47,553 130,529 57,570 37,464 18,876 25,474 44,832 0.98%
-
Net Worth 831,875 772,479 805,291 731,447 718,056 726,081 728,327 2.23%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 18,084 15,078 11,603 17,360 11,581 11,488 - -
Div Payout % 205.46% 65.52% 72.01% 1,102.94% 177.30% 1,111.09% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 831,875 772,479 805,291 731,447 718,056 726,081 728,327 2.23%
NOSH 241,123 231,975 232,072 231,470 231,631 229,772 231,214 0.70%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 18.04% 19.99% 23.87% 4.03% 25.71% 3.90% 5.23% -
ROE 1.06% 2.98% 2.00% 0.22% 0.91% 0.14% 0.34% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 24.06 70.32 32.58 16.87 10.97 11.54 20.46 2.73%
EPS 3.65 9.92 6.95 0.68 2.82 0.45 1.07 22.68%
DPS 7.50 6.50 5.00 7.50 5.00 5.00 0.00 -
NAPS 3.45 3.33 3.47 3.16 3.10 3.16 3.15 1.52%
Adjusted Per Share Value based on latest NOSH - 231,470
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 19.27 54.17 25.11 12.96 8.44 8.80 15.71 3.46%
EPS 2.92 7.64 5.35 0.52 2.17 0.34 0.82 23.56%
DPS 6.00 5.01 3.85 5.76 3.85 3.81 0.00 -
NAPS 2.7621 2.5649 2.6739 2.4287 2.3842 2.4109 2.4183 2.23%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.83 1.02 0.76 0.80 1.02 0.96 1.44 -
P/RPS 7.61 1.45 2.33 4.74 9.30 8.32 7.04 1.30%
P/EPS 50.13 10.28 10.95 117.65 36.17 213.33 134.58 -15.16%
EY 1.99 9.73 9.14 0.85 2.76 0.47 0.74 17.91%
DY 4.10 6.37 6.58 9.38 4.90 5.21 0.00 -
P/NAPS 0.53 0.31 0.22 0.25 0.33 0.30 0.46 2.38%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 1.59 1.44 0.77 0.80 1.05 0.94 1.44 -
P/RPS 6.61 2.05 2.36 4.74 9.57 8.15 7.04 -1.04%
P/EPS 43.56 14.52 11.09 117.65 37.23 208.88 134.58 -17.13%
EY 2.30 6.89 9.02 0.85 2.69 0.48 0.74 20.79%
DY 4.72 4.51 6.49 9.38 4.76 5.32 0.00 -
P/NAPS 0.46 0.43 0.22 0.25 0.34 0.30 0.46 0.00%

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