[UMLAND] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 30.43%
YoY- -28.72%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 76,777 88,279 66,924 50,973 58,021 163,134 75,616 0.25%
PBT 23,941 33,139 45,388 3,454 8,447 35,992 15,475 7.54%
Tax -4,964 -5,018 -2,017 -559 2,021 -3,387 2,571 -
NP 18,977 28,121 43,371 2,895 10,468 32,605 18,046 0.84%
-
NP to SH 18,516 25,978 43,259 1,198 8,802 23,012 16,113 2.34%
-
Tax Rate 20.73% 15.14% 4.44% 16.18% -23.93% 9.41% -16.61% -
Total Cost 57,800 60,158 23,553 48,078 47,553 130,529 57,570 0.06%
-
Net Worth 916,753 723,593 856,462 721,016 831,875 772,479 805,291 2.18%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 15,078 12,421 11,483 6,008 18,084 15,078 11,603 4.46%
Div Payout % 81.43% 47.82% 26.55% 501.54% 205.46% 65.52% 72.01% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 916,753 723,593 856,462 721,016 831,875 772,479 805,291 2.18%
NOSH 301,563 241,197 241,257 240,338 241,123 231,975 232,072 4.46%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 24.72% 31.85% 64.81% 5.68% 18.04% 19.99% 23.87% -
ROE 2.02% 3.59% 5.05% 0.17% 1.06% 2.98% 2.00% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 25.46 36.60 27.74 21.21 24.06 70.32 32.58 -4.02%
EPS 6.14 12.89 17.93 0.50 3.65 9.92 6.95 -2.04%
DPS 5.00 5.15 4.76 2.50 7.50 6.50 5.00 0.00%
NAPS 3.04 3.00 3.55 3.00 3.45 3.33 3.47 -2.17%
Adjusted Per Share Value based on latest NOSH - 301,563
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 25.49 29.31 22.22 16.92 19.27 54.17 25.11 0.25%
EPS 6.15 8.63 14.36 0.40 2.92 7.64 5.35 2.34%
DPS 5.01 4.12 3.81 2.00 6.00 5.01 3.85 4.48%
NAPS 3.044 2.4026 2.8438 2.394 2.7621 2.5649 2.6739 2.18%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.45 1.40 1.12 0.80 1.83 1.02 0.76 -
P/RPS 5.70 3.83 4.04 3.77 7.61 1.45 2.33 16.07%
P/EPS 23.62 13.00 6.25 160.49 50.13 10.28 10.95 13.66%
EY 4.23 7.69 16.01 0.62 1.99 9.73 9.14 -12.04%
DY 3.45 3.68 4.25 3.13 4.10 6.37 6.58 -10.19%
P/NAPS 0.48 0.47 0.32 0.27 0.53 0.31 0.22 13.87%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 25/02/09 28/02/08 27/02/07 28/02/06 -
Price 1.56 1.38 1.20 0.88 1.59 1.44 0.77 -
P/RPS 6.13 3.77 4.33 4.15 6.61 2.05 2.36 17.23%
P/EPS 25.41 12.81 6.69 176.54 43.56 14.52 11.09 14.81%
EY 3.94 7.80 14.94 0.57 2.30 6.89 9.02 -12.88%
DY 3.21 3.73 3.97 2.84 4.72 4.51 6.49 -11.06%
P/NAPS 0.51 0.46 0.34 0.29 0.46 0.43 0.22 15.03%

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