[UMLAND] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 34.65%
YoY- 193.23%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 501,880 329,059 178,227 151,215 109,888 156,621 136,779 24.18%
PBT 98,598 46,946 26,778 38,382 18,559 13,614 15,752 35.73%
Tax -16,510 -4,928 -9,791 -12,859 -9,855 -5,043 -7,723 13.49%
NP 82,088 42,018 16,987 25,523 8,704 8,571 8,029 47.29%
-
NP to SH 60,821 33,249 14,672 25,523 8,704 8,571 8,029 40.11%
-
Tax Rate 16.74% 10.50% 36.56% 33.50% 53.10% 37.04% 49.03% -
Total Cost 419,792 287,041 161,240 125,692 101,184 148,050 128,750 21.76%
-
Net Worth 806,495 749,174 731,116 733,571 734,346 730,029 741,016 1.42%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 21,097 17,402 23,162 11,581 11,488 11,560 11,340 10.89%
Div Payout % 34.69% 52.34% 157.87% 45.38% 131.99% 134.88% 141.25% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 806,495 749,174 731,116 733,571 734,346 730,029 741,016 1.42%
NOSH 240,744 231,942 232,100 232,142 232,388 231,755 232,293 0.59%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 16.36% 12.77% 9.53% 16.88% 7.92% 5.47% 5.87% -
ROE 7.54% 4.44% 2.01% 3.48% 1.19% 1.17% 1.08% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 208.47 141.87 76.79 65.14 47.29 67.58 58.88 23.44%
EPS 25.26 14.34 6.32 10.99 3.75 3.70 3.46 39.26%
DPS 8.76 7.50 10.00 5.00 5.00 4.99 4.88 10.23%
NAPS 3.35 3.23 3.15 3.16 3.16 3.15 3.19 0.81%
Adjusted Per Share Value based on latest NOSH - 232,142
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 166.64 109.26 59.18 50.21 36.49 52.00 45.42 24.17%
EPS 20.19 11.04 4.87 8.47 2.89 2.85 2.67 40.07%
DPS 7.01 5.78 7.69 3.85 3.81 3.84 3.77 10.88%
NAPS 2.6779 2.4875 2.4276 2.4357 2.4383 2.424 2.4605 1.42%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.92 0.96 0.79 0.87 0.99 1.10 1.44 -
P/RPS 0.92 0.68 1.03 1.34 2.09 1.63 2.45 -15.05%
P/EPS 7.60 6.70 12.50 7.91 26.43 29.74 41.66 -24.68%
EY 13.16 14.93 8.00 12.64 3.78 3.36 2.40 32.77%
DY 4.56 7.81 12.66 5.75 5.05 4.53 3.39 5.06%
P/NAPS 0.57 0.30 0.25 0.28 0.31 0.35 0.45 4.01%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 30/11/06 23/11/05 26/11/04 21/11/03 28/11/02 27/11/01 -
Price 1.78 1.00 0.78 0.86 1.18 0.83 1.44 -
P/RPS 0.85 0.70 1.02 1.32 2.50 1.23 2.45 -16.16%
P/EPS 7.05 6.98 12.34 7.82 31.50 22.44 41.66 -25.61%
EY 14.19 14.34 8.10 12.78 3.17 4.46 2.40 34.45%
DY 4.92 7.50 12.82 5.81 4.24 6.01 3.39 6.40%
P/NAPS 0.53 0.31 0.25 0.27 0.37 0.26 0.45 2.76%

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