[UMLAND] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 16.46%
YoY- 79.53%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 452,753 233,997 167,704 121,144 131,648 157,653 97,602 29.12%
PBT 72,407 37,680 32,870 26,858 18,664 16,977 11,483 35.90%
Tax -12,306 -2,823 -13,688 -10,318 -9,451 -4,419 -7,126 9.52%
NP 60,101 34,857 19,182 16,540 9,213 12,558 4,357 54.83%
-
NP to SH 42,112 28,864 19,182 16,540 9,213 12,558 4,357 45.92%
-
Tax Rate 17.00% 7.49% 41.64% 38.42% 50.64% 26.03% 62.06% -
Total Cost 392,652 199,140 148,522 104,604 122,435 145,095 93,245 27.06%
-
Net Worth 772,848 814,112 739,349 726,185 736,637 726,498 733,120 0.88%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 20,876 17,406 17,360 11,581 11,488 - 11,340 10.70%
Div Payout % 49.57% 60.30% 90.50% 70.02% 124.70% - 260.29% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 772,848 814,112 739,349 726,185 736,637 726,498 733,120 0.88%
NOSH 232,086 232,603 232,499 232,008 232,377 232,108 232,000 0.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 13.27% 14.90% 11.44% 13.65% 7.00% 7.97% 4.46% -
ROE 5.45% 3.55% 2.59% 2.28% 1.25% 1.73% 0.59% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 195.08 100.60 72.13 52.22 56.65 67.92 42.07 29.11%
EPS 18.14 12.41 8.25 7.13 3.96 5.41 1.88 45.88%
DPS 9.00 7.50 7.50 5.00 4.94 0.00 4.89 10.69%
NAPS 3.33 3.50 3.18 3.13 3.17 3.13 3.16 0.87%
Adjusted Per Share Value based on latest NOSH - 232,008
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 150.33 77.70 55.68 40.22 43.71 52.35 32.41 29.12%
EPS 13.98 9.58 6.37 5.49 3.06 4.17 1.45 45.86%
DPS 6.93 5.78 5.76 3.85 3.81 0.00 3.77 10.67%
NAPS 2.5661 2.7032 2.4549 2.4112 2.4459 2.4122 2.4342 0.88%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.70 0.78 0.80 1.00 0.69 1.44 1.95 -
P/RPS 0.87 0.78 1.11 1.92 1.22 2.12 4.64 -24.33%
P/EPS 9.37 6.29 9.70 14.03 17.40 26.62 103.83 -33.01%
EY 10.67 15.91 10.31 7.13 5.75 3.76 0.96 49.36%
DY 5.29 9.62 9.38 5.00 7.17 0.00 2.51 13.22%
P/NAPS 0.51 0.22 0.25 0.32 0.22 0.46 0.62 -3.20%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 25/05/06 30/05/05 28/05/04 29/05/03 31/05/02 29/05/01 -
Price 1.94 0.98 0.77 0.90 0.80 1.24 1.66 -
P/RPS 0.99 0.97 1.07 1.72 1.41 1.83 3.95 -20.58%
P/EPS 10.69 7.90 9.33 12.62 20.18 22.92 88.39 -29.66%
EY 9.35 12.66 10.71 7.92 4.96 4.36 1.13 42.19%
DY 4.64 7.65 9.74 5.56 6.18 0.00 2.94 7.89%
P/NAPS 0.58 0.28 0.24 0.29 0.25 0.40 0.53 1.51%

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