[UMLAND] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 2.29%
YoY- -6.47%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 334,972 295,565 192,555 179,131 501,880 329,059 178,227 11.08%
PBT 89,981 86,586 20,983 5,569 98,598 46,946 26,778 22.37%
Tax -20,105 -13,600 -3,991 737 -16,510 -4,928 -9,791 12.73%
NP 69,876 72,986 16,992 6,306 82,088 42,018 16,987 26.56%
-
NP to SH 64,393 68,851 12,974 4,142 60,821 33,249 14,672 27.94%
-
Tax Rate 22.34% 15.71% 19.02% -13.23% 16.74% 10.50% 36.56% -
Total Cost 265,096 222,579 175,563 172,825 419,792 287,041 161,240 8.63%
-
Net Worth 904,203 723,459 813,599 766,133 806,495 749,174 731,116 3.60%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 19,956 17,512 18,036 18,084 21,097 17,402 23,162 -2.45%
Div Payout % 30.99% 25.44% 139.02% 436.61% 34.69% 52.34% 157.87% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 904,203 723,459 813,599 766,133 806,495 749,174 731,116 3.60%
NOSH 301,401 241,153 239,999 226,666 240,744 231,942 232,100 4.44%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 20.86% 24.69% 8.82% 3.52% 16.36% 12.77% 9.53% -
ROE 7.12% 9.52% 1.59% 0.54% 7.54% 4.44% 2.01% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 111.14 122.56 80.23 79.03 208.47 141.87 76.79 6.35%
EPS 21.36 28.55 5.41 1.83 25.26 14.34 6.32 22.49%
DPS 6.62 7.26 7.50 7.98 8.76 7.50 10.00 -6.64%
NAPS 3.00 3.00 3.39 3.38 3.35 3.23 3.15 -0.80%
Adjusted Per Share Value based on latest NOSH - 301,401
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 111.22 98.14 63.94 59.48 166.64 109.26 59.18 11.08%
EPS 21.38 22.86 4.31 1.38 20.19 11.04 4.87 27.94%
DPS 6.63 5.81 5.99 6.00 7.01 5.78 7.69 -2.44%
NAPS 3.0023 2.4022 2.7015 2.5438 2.6779 2.4875 2.4276 3.60%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.26 1.26 1.11 0.80 1.92 0.96 0.79 -
P/RPS 1.13 1.03 1.38 1.01 0.92 0.68 1.03 1.55%
P/EPS 5.90 4.41 20.53 43.78 7.60 6.70 12.50 -11.75%
EY 16.96 22.66 4.87 2.28 13.16 14.93 8.00 13.33%
DY 5.26 5.76 6.76 9.97 4.56 7.81 12.66 -13.61%
P/NAPS 0.42 0.42 0.33 0.24 0.57 0.30 0.25 9.02%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 24/11/10 23/11/09 27/11/08 28/11/07 30/11/06 23/11/05 -
Price 1.43 1.43 1.14 0.74 1.78 1.00 0.78 -
P/RPS 1.29 1.17 1.42 0.94 0.85 0.70 1.02 3.98%
P/EPS 6.69 5.01 21.09 40.50 7.05 6.98 12.34 -9.69%
EY 14.94 19.97 4.74 2.47 14.19 14.34 8.10 10.73%
DY 4.63 5.08 6.58 10.78 4.92 7.50 12.82 -15.60%
P/NAPS 0.48 0.48 0.34 0.22 0.53 0.31 0.25 11.47%

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