[UMLAND] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 137.92%
YoY- 42.82%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 66,924 50,973 58,021 163,134 75,616 39,038 25,408 17.50%
PBT 45,388 3,454 8,447 35,992 15,475 5,394 8,758 31.51%
Tax -2,017 -559 2,021 -3,387 2,571 -3,820 -2,226 -1.62%
NP 43,371 2,895 10,468 32,605 18,046 1,574 6,532 37.05%
-
NP to SH 43,259 1,198 8,802 23,012 16,113 1,574 6,532 36.99%
-
Tax Rate 4.44% 16.18% -23.93% 9.41% -16.61% 70.82% 25.42% -
Total Cost 23,553 48,078 47,553 130,529 57,570 37,464 18,876 3.75%
-
Net Worth 856,462 721,016 831,875 772,479 805,291 731,447 718,056 2.97%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 11,483 6,008 18,084 15,078 11,603 17,360 11,581 -0.14%
Div Payout % 26.55% 501.54% 205.46% 65.52% 72.01% 1,102.94% 177.30% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 856,462 721,016 831,875 772,479 805,291 731,447 718,056 2.97%
NOSH 241,257 240,338 241,123 231,975 232,072 231,470 231,631 0.68%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 64.81% 5.68% 18.04% 19.99% 23.87% 4.03% 25.71% -
ROE 5.05% 0.17% 1.06% 2.98% 2.00% 0.22% 0.91% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 27.74 21.21 24.06 70.32 32.58 16.87 10.97 16.70%
EPS 17.93 0.50 3.65 9.92 6.95 0.68 2.82 36.07%
DPS 4.76 2.50 7.50 6.50 5.00 7.50 5.00 -0.81%
NAPS 3.55 3.00 3.45 3.33 3.47 3.16 3.10 2.28%
Adjusted Per Share Value based on latest NOSH - 231,975
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 22.22 16.92 19.27 54.17 25.11 12.96 8.44 17.49%
EPS 14.36 0.40 2.92 7.64 5.35 0.52 2.17 36.98%
DPS 3.81 2.00 6.00 5.01 3.85 5.76 3.85 -0.17%
NAPS 2.8438 2.394 2.7621 2.5649 2.6739 2.4287 2.3842 2.97%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.12 0.80 1.83 1.02 0.76 0.80 1.02 -
P/RPS 4.04 3.77 7.61 1.45 2.33 4.74 9.30 -12.96%
P/EPS 6.25 160.49 50.13 10.28 10.95 117.65 36.17 -25.34%
EY 16.01 0.62 1.99 9.73 9.14 0.85 2.76 34.00%
DY 4.25 3.13 4.10 6.37 6.58 9.38 4.90 -2.34%
P/NAPS 0.32 0.27 0.53 0.31 0.22 0.25 0.33 -0.51%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 28/02/08 27/02/07 28/02/06 28/02/05 27/02/04 -
Price 1.20 0.88 1.59 1.44 0.77 0.80 1.05 -
P/RPS 4.33 4.15 6.61 2.05 2.36 4.74 9.57 -12.37%
P/EPS 6.69 176.54 43.56 14.52 11.09 117.65 37.23 -24.86%
EY 14.94 0.57 2.30 6.89 9.02 0.85 2.69 33.04%
DY 3.97 2.84 4.72 4.51 6.49 9.38 4.76 -2.97%
P/NAPS 0.34 0.29 0.46 0.43 0.22 0.25 0.34 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