[UMLAND] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -1.87%
YoY- -42.51%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 179,131 501,880 329,059 178,227 151,215 109,888 156,621 2.26%
PBT 5,569 98,598 46,946 26,778 38,382 18,559 13,614 -13.82%
Tax 737 -16,510 -4,928 -9,791 -12,859 -9,855 -5,043 -
NP 6,306 82,088 42,018 16,987 25,523 8,704 8,571 -4.98%
-
NP to SH 4,142 60,821 33,249 14,672 25,523 8,704 8,571 -11.40%
-
Tax Rate -13.23% 16.74% 10.50% 36.56% 33.50% 53.10% 37.04% -
Total Cost 172,825 419,792 287,041 161,240 125,692 101,184 148,050 2.60%
-
Net Worth 766,133 806,495 749,174 731,116 733,571 734,346 730,029 0.80%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 18,084 21,097 17,402 23,162 11,581 11,488 11,560 7.73%
Div Payout % 436.61% 34.69% 52.34% 157.87% 45.38% 131.99% 134.88% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 766,133 806,495 749,174 731,116 733,571 734,346 730,029 0.80%
NOSH 226,666 240,744 231,942 232,100 232,142 232,388 231,755 -0.36%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.52% 16.36% 12.77% 9.53% 16.88% 7.92% 5.47% -
ROE 0.54% 7.54% 4.44% 2.01% 3.48% 1.19% 1.17% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 79.03 208.47 141.87 76.79 65.14 47.29 67.58 2.64%
EPS 1.83 25.26 14.34 6.32 10.99 3.75 3.70 -11.06%
DPS 7.98 8.76 7.50 10.00 5.00 5.00 4.99 8.13%
NAPS 3.38 3.35 3.23 3.15 3.16 3.16 3.15 1.18%
Adjusted Per Share Value based on latest NOSH - 232,100
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 59.48 166.64 109.26 59.18 50.21 36.49 52.00 2.26%
EPS 1.38 20.19 11.04 4.87 8.47 2.89 2.85 -11.37%
DPS 6.00 7.01 5.78 7.69 3.85 3.81 3.84 7.71%
NAPS 2.5438 2.6779 2.4875 2.4276 2.4357 2.4383 2.424 0.80%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.80 1.92 0.96 0.79 0.87 0.99 1.10 -
P/RPS 1.01 0.92 0.68 1.03 1.34 2.09 1.63 -7.66%
P/EPS 43.78 7.60 6.70 12.50 7.91 26.43 29.74 6.65%
EY 2.28 13.16 14.93 8.00 12.64 3.78 3.36 -6.25%
DY 9.97 4.56 7.81 12.66 5.75 5.05 4.53 14.03%
P/NAPS 0.24 0.57 0.30 0.25 0.28 0.31 0.35 -6.08%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 28/11/07 30/11/06 23/11/05 26/11/04 21/11/03 28/11/02 -
Price 0.74 1.78 1.00 0.78 0.86 1.18 0.83 -
P/RPS 0.94 0.85 0.70 1.02 1.32 2.50 1.23 -4.37%
P/EPS 40.50 7.05 6.98 12.34 7.82 31.50 22.44 10.33%
EY 2.47 14.19 14.34 8.10 12.78 3.17 4.46 -9.37%
DY 10.78 4.92 7.50 12.82 5.81 4.24 6.01 10.21%
P/NAPS 0.22 0.53 0.31 0.25 0.27 0.37 0.26 -2.74%

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