[UMLAND] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[UMLAND] UNITED MALAYAN LAND BHD

Announcement Date

30-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- -1.7%

YoY- -32.7%

Quarter Report

UMLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	283,634	333,507	246,817	210,967	224,693	511,764	272,967	0.64%
YoY %	-14.95%	35.12%	16.99%	-6.11%	-56.09%	87.48%	-	-
Horiz. %	103.91%	122.18%	90.42%	77.29%	82.32%	187.48%	100.00%	-
PBT	63,197	87,873	68,093	22,801	19,082	99,386	42,983	6.62%
YoY %	-28.08%	29.05%	198.64%	19.49%	-80.80%	131.22%	-	-
Horiz. %	147.03%	204.44%	158.42%	53.05%	44.39%	231.22%	100.00%	-
Tax	-18,524	-17,636	-10,884	-4,316	-226	-17,716	-3,336	33.03%
YoY %	-5.04%	-62.04%	-152.18%	-1,809.73%	98.72%	-431.06%	-	-
Horiz. %	555.28%	528.66%	326.26%	129.38%	6.77%	531.06%	100.00%	-
NP	44,673	70,237	57,209	18,485	18,856	81,670	39,647	2.00%
YoY %	-36.40%	22.77%	209.49%	-1.97%	-76.91%	105.99%	-	-
Horiz. %	112.68%	177.16%	144.30%	46.62%	47.56%	205.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,365	62,954	55,302	13,834	12,476	62,091	31,422	5.10%
YoY %	-32.70%	13.84%	299.75%	10.88%	-79.91%	97.60%	-	-
Horiz. %	134.83%	200.35%	176.00%	44.03%	39.70%	197.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.31%	20.07%	15.98%	18.93%	1.18%	17.83%	7.76%	-
YoY %	46.04%	25.59%	-15.58%	1,504.24%	-93.38%	129.77%	-	-
Horiz. %	377.71%	258.63%	205.93%	243.94%	15.21%	229.77%	100.00%	-
Total Cost	238,961	263,270	189,608	192,482	205,837	430,094	233,320	0.39%
YoY %	-9.23%	38.85%	-1.49%	-6.49%	-52.14%	84.34%	-	-
Horiz. %	102.42%	112.84%	81.27%	82.50%	88.22%	184.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	909,536	723,529	863,649	820,576	813,312	797,259	746,113	3.35%
YoY %	25.71%	-16.22%	5.25%	0.89%	2.01%	6.85%	-	-
Horiz. %	121.90%	96.97%	115.75%	109.98%	109.01%	106.85%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	22,613	18,450	17,483	12,036	24,102	20,876	17,406	4.45%
YoY %	22.56%	5.53%	45.26%	-50.06%	15.45%	19.94%	-	-
Horiz. %	129.91%	106.00%	100.44%	69.15%	138.47%	119.94%	100.00%	-
Div Payout %	53.38%	29.31%	31.62%	87.00%	193.19%	33.62%	55.39%	-
YoY %	82.12%	-7.31%	-63.66%	-54.97%	474.63%	-39.30%	-	-
Horiz. %	96.37%	52.92%	57.09%	157.07%	348.78%	60.70%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	909,536	723,529	863,649	820,576	813,312	797,259	746,113	3.35%
YoY %	25.71%	-16.22%	5.25%	0.89%	2.01%	6.85%	-	-
Horiz. %	121.90%	96.97%	115.75%	109.98%	109.01%	106.85%	100.00%	-
NOSH	301,170	241,176	241,918	241,346	240,625	238,700	232,434	4.40%
YoY %	24.88%	-0.31%	0.24%	0.30%	0.81%	2.70%	-	-
Horiz. %	129.57%	103.76%	104.08%	103.83%	103.52%	102.70%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	15.75%	21.06%	23.18%	8.76%	8.39%	15.96%	14.52%	-
YoY %	-25.21%	-9.15%	164.61%	4.41%	-47.43%	9.92%	-	-
Horiz. %	108.47%	145.04%	159.64%	60.33%	57.78%	109.92%	100.00%	-
ROE	4.66%	8.70%	6.40%	1.69%	1.53%	7.79%	4.21%	-
YoY %	-46.44%	35.94%	278.70%	10.46%	-80.36%	85.04%	-	-
Horiz. %	110.69%	206.65%	152.02%	40.14%	36.34%	185.04%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	94.18	138.28	102.02	87.41	93.38	214.40	117.44	-3.60%
YoY %	-31.89%	35.54%	16.71%	-6.39%	-56.45%	82.56%	-	-
Horiz. %	80.19%	117.75%	86.87%	74.43%	79.51%	182.56%	100.00%	-
EPS	14.07	26.10	22.86	5.73	5.18	26.01	13.52	0.66%
YoY %	-46.09%	14.17%	298.95%	10.62%	-80.08%	92.38%	-	-
Horiz. %	104.07%	193.05%	169.08%	42.38%	38.31%	192.38%	100.00%	-
DPS	7.51	7.65	7.26	4.99	10.00	8.75	7.50	0.02%
YoY %	-1.83%	5.37%	45.49%	-50.10%	14.29%	16.67%	-	-
Horiz. %	100.13%	102.00%	96.80%	66.53%	133.33%	116.67%	100.00%	-
NAPS	3.02	3.00	3.57	3.40	3.38	3.34	3.21	-1.01%
YoY %	0.67%	-15.97%	5.00%	0.59%	1.20%	4.05%	-	-
Horiz. %	94.08%	93.46%	111.21%	105.92%	105.30%	104.05%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 301,170
RPS	94.18	110.74	81.95	70.05	74.61	169.92	90.64	0.63%
YoY %	-14.95%	35.13%	16.99%	-6.11%	-56.09%	87.47%	-	-
Horiz. %	103.91%	122.18%	90.41%	77.28%	82.31%	187.47%	100.00%	-
EPS	14.07	20.90	18.36	4.59	4.14	20.62	10.43	5.11%
YoY %	-32.68%	13.83%	300.00%	10.87%	-79.92%	97.70%	-	-
Horiz. %	134.90%	200.38%	176.03%	44.01%	39.69%	197.70%	100.00%	-
DPS	7.51	6.13	5.81	4.00	8.00	6.93	5.78	4.45%
YoY %	22.51%	5.51%	45.25%	-50.00%	15.44%	19.90%	-	-
Horiz. %	129.93%	106.06%	100.52%	69.20%	138.41%	119.90%	100.00%	-
NAPS	3.02	2.4024	2.8676	2.7246	2.7005	2.6472	2.4774	3.35%
YoY %	25.71%	-16.22%	5.25%	0.89%	2.01%	6.85%	-	-
Horiz. %	121.90%	96.97%	115.75%	109.98%	109.01%	106.85%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	2.18	1.95	1.18	1.02	0.99	2.38	1.01	-
P/RPS	2.31	1.41	1.16	1.17	1.06	1.11	0.86	17.88%
YoY %	63.83%	21.55%	-0.85%	10.38%	-4.50%	29.07%	-	-
Horiz. %	268.60%	163.95%	134.88%	136.05%	123.26%	129.07%	100.00%	-
P/EPS	15.50	7.47	5.16	17.79	19.09	9.15	7.47	12.92%
YoY %	107.50%	44.77%	-70.99%	-6.81%	108.63%	22.49%	-	-
Horiz. %	207.50%	100.00%	69.08%	238.15%	255.56%	122.49%	100.00%	-
EY	6.45	13.39	19.37	5.62	5.24	10.93	13.38	-11.44%
YoY %	-51.83%	-30.87%	244.66%	7.25%	-52.06%	-18.31%	-	-
Horiz. %	48.21%	100.07%	144.77%	42.00%	39.16%	81.69%	100.00%	-
DY	3.44	3.92	6.15	4.89	10.10	3.67	7.43	-12.03%
YoY %	-12.24%	-36.26%	25.77%	-51.58%	175.20%	-50.61%	-	-
Horiz. %	46.30%	52.76%	82.77%	65.81%	135.94%	49.39%	100.00%	-
P/NAPS	0.72	0.65	0.33	0.30	0.29	0.71	0.31	15.06%
YoY %	10.77%	96.97%	10.00%	3.45%	-59.15%	129.03%	-	-
Horiz. %	232.26%	209.68%	106.45%	96.77%	93.55%	229.03%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	30/08/12	24/08/11	25/08/10	26/08/09	28/08/08	29/08/07	16/08/06	-
Price	2.49	1.35	1.23	1.10	0.94	1.99	0.98	-
P/RPS	2.64	0.98	1.21	1.26	1.01	0.93	0.83	21.24%
YoY %	169.39%	-19.01%	-3.97%	24.75%	8.60%	12.05%	-	-
Horiz. %	318.07%	118.07%	145.78%	151.81%	121.69%	112.05%	100.00%	-
P/EPS	17.70	5.17	5.38	19.19	18.13	7.65	7.25	16.02%
YoY %	242.36%	-3.90%	-71.96%	5.85%	136.99%	5.52%	-	-
Horiz. %	244.14%	71.31%	74.21%	264.69%	250.07%	105.52%	100.00%	-
EY	5.65	19.34	18.59	5.21	5.52	13.07	13.79	-13.80%
YoY %	-70.79%	4.03%	256.81%	-5.62%	-57.77%	-5.22%	-	-
Horiz. %	40.97%	140.25%	134.81%	37.78%	40.03%	94.78%	100.00%	-
DY	3.02	5.67	5.90	4.53	10.64	4.40	7.65	-14.33%
YoY %	-46.74%	-3.90%	30.24%	-57.42%	141.82%	-42.48%	-	-
Horiz. %	39.48%	74.12%	77.12%	59.22%	139.08%	57.52%	100.00%	-
P/NAPS	0.82	0.45	0.34	0.32	0.28	0.60	0.31	17.58%
YoY %	82.22%	32.35%	6.25%	14.29%	-53.33%	93.55%	-	-
Horiz. %	264.52%	145.16%	109.68%	103.23%	90.32%	193.55%	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