[UMLAND] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -22.05%
YoY- -21.12%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 224,693 511,764 272,967 162,880 128,738 125,397 154,246 6.46%
PBT 19,082 99,386 42,983 25,473 30,391 21,243 13,907 5.40%
Tax -226 -17,716 -3,336 -10,691 -11,436 -9,725 -4,131 -38.35%
NP 18,856 81,670 39,647 14,782 18,955 11,518 9,776 11.55%
-
NP to SH 12,476 62,091 31,422 14,952 18,955 11,518 9,776 4.14%
-
Tax Rate 1.18% 17.83% 7.76% 41.97% 37.63% 45.78% 29.70% -
Total Cost 205,837 430,094 233,320 148,098 109,783 113,879 144,470 6.07%
-
Net Worth 813,312 797,259 746,113 726,607 724,982 726,322 718,533 2.08%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 24,102 20,876 17,406 17,360 11,581 11,488 - -
Div Payout % 193.19% 33.62% 55.39% 116.11% 61.10% 99.75% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 813,312 797,259 746,113 726,607 724,982 726,322 718,533 2.08%
NOSH 240,625 238,700 232,434 232,142 232,366 230,578 226,666 1.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 8.39% 15.96% 14.52% 9.08% 14.72% 9.19% 6.34% -
ROE 1.53% 7.79% 4.21% 2.06% 2.61% 1.59% 1.36% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 93.38 214.40 117.44 70.16 55.40 54.38 68.05 5.41%
EPS 5.18 26.01 13.52 6.44 8.16 5.00 4.31 3.10%
DPS 10.00 8.75 7.50 7.50 5.00 5.00 0.00 -
NAPS 3.38 3.34 3.21 3.13 3.12 3.15 3.17 1.07%
Adjusted Per Share Value based on latest NOSH - 232,142
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 74.61 169.92 90.64 54.08 42.75 41.64 51.22 6.46%
EPS 4.14 20.62 10.43 4.96 6.29 3.82 3.25 4.11%
DPS 8.00 6.93 5.78 5.76 3.85 3.81 0.00 -
NAPS 2.7005 2.6472 2.4774 2.4126 2.4072 2.4117 2.3858 2.08%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.99 2.38 1.01 0.81 0.91 0.85 1.15 -
P/RPS 1.06 1.11 0.86 1.15 1.64 1.56 1.69 -7.47%
P/EPS 19.09 9.15 7.47 12.58 11.16 17.02 26.66 -5.40%
EY 5.24 10.93 13.38 7.95 8.96 5.88 3.75 5.72%
DY 10.10 3.67 7.43 9.26 5.49 5.88 0.00 -
P/NAPS 0.29 0.71 0.31 0.26 0.29 0.27 0.36 -3.53%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 29/08/07 16/08/06 24/08/05 17/08/04 29/08/03 29/08/02 -
Price 0.94 1.99 0.98 0.83 0.87 1.04 1.18 -
P/RPS 1.01 0.93 0.83 1.18 1.57 1.91 1.73 -8.57%
P/EPS 18.13 7.65 7.25 12.89 10.67 20.82 27.36 -6.62%
EY 5.52 13.07 13.79 7.76 9.38 4.80 3.66 7.08%
DY 10.64 4.40 7.65 9.04 5.75 4.81 0.00 -
P/NAPS 0.28 0.60 0.31 0.27 0.28 0.33 0.37 -4.53%

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