[UMLAND] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 63.17%
YoY- 39.07%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 416,577 214,805 164,845 108,788 135,823 150,521 22.56%
PBT 67,463 36,859 35,018 23,656 18,067 14,585 35.81%
Tax -10,886 -3,400 -14,453 -9,454 -7,855 -4,581 18.88%
NP 56,577 33,459 20,565 14,202 10,212 10,004 41.38%
-
NP to SH 40,148 29,211 20,565 14,202 10,212 10,004 32.01%
-
Tax Rate 16.14% 9.22% 41.27% 39.96% 43.48% 31.41% -
Total Cost 360,000 181,346 144,280 94,586 125,611 140,517 20.68%
-
Net Worth 772,479 805,291 731,447 718,056 726,081 728,327 1.18%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 20,876 17,406 17,360 11,581 11,488 - -
Div Payout % 52.00% 59.59% 84.42% 81.55% 112.50% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 772,479 805,291 731,447 718,056 726,081 728,327 1.18%
NOSH 231,975 232,072 231,470 231,631 229,772 231,214 0.06%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 13.58% 15.58% 12.48% 13.05% 7.52% 6.65% -
ROE 5.20% 3.63% 2.81% 1.98% 1.41% 1.37% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 179.58 92.56 71.22 46.97 59.11 65.10 22.48%
EPS 17.31 12.59 8.88 6.13 4.44 4.33 31.91%
DPS 9.00 7.50 7.50 5.00 5.00 0.00 -
NAPS 3.33 3.47 3.16 3.10 3.16 3.15 1.11%
Adjusted Per Share Value based on latest NOSH - 231,631
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 138.32 71.32 54.73 36.12 45.10 49.98 22.56%
EPS 13.33 9.70 6.83 4.72 3.39 3.32 32.02%
DPS 6.93 5.78 5.76 3.85 3.81 0.00 -
NAPS 2.5649 2.6739 2.4287 2.3842 2.4109 2.4183 1.18%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.02 0.76 0.80 1.02 0.96 1.44 -
P/RPS 0.57 0.82 1.12 2.17 1.62 2.21 -23.72%
P/EPS 5.89 6.04 9.00 16.64 21.60 33.28 -29.25%
EY 16.97 16.56 11.11 6.01 4.63 3.00 41.39%
DY 8.82 9.87 9.38 4.90 5.21 0.00 -
P/NAPS 0.31 0.22 0.25 0.33 0.30 0.46 -7.58%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 1.44 0.77 0.80 1.05 0.94 1.44 -
P/RPS 0.80 0.83 1.12 2.24 1.59 2.21 -18.38%
P/EPS 8.32 6.12 9.00 17.13 21.15 33.28 -24.20%
EY 12.02 16.35 11.11 5.84 4.73 3.00 31.97%
DY 6.25 9.74 9.38 4.76 5.32 0.00 -
P/NAPS 0.43 0.22 0.25 0.34 0.30 0.46 -1.33%

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