[UMLAND] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -4.03%
YoY- 77.78%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 182,500 164,845 167,742 167,508 171,064 108,788 111,173 39.11%
PBT 28,600 35,018 39,498 35,498 37,192 23,655 19,862 27.48%
Tax -11,488 -14,453 -14,177 -13,766 -14,548 -9,454 -9,637 12.41%
NP 17,112 20,565 25,321 21,732 22,644 14,201 10,225 40.91%
-
NP to SH 17,112 20,565 25,321 21,732 22,644 14,201 10,225 40.91%
-
Tax Rate 40.17% 41.27% 35.89% 38.78% 39.12% 39.97% 48.52% -
Total Cost 165,388 144,280 142,421 145,776 148,420 94,587 100,948 38.93%
-
Net Worth 739,349 733,469 733,637 724,399 726,185 718,158 732,146 0.65%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 17,408 - - - 11,583 - -
Div Payout % - 84.65% - - - 81.57% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 739,349 733,469 733,637 724,399 726,185 718,158 732,146 0.65%
NOSH 232,499 232,110 232,163 232,179 232,008 231,663 231,691 0.23%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 9.38% 12.48% 15.10% 12.97% 13.24% 13.05% 9.20% -
ROE 2.31% 2.80% 3.45% 3.00% 3.12% 1.98% 1.40% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 78.49 71.02 72.25 72.15 73.73 46.96 47.98 38.79%
EPS 7.36 8.86 10.91 9.36 9.76 6.13 4.41 40.65%
DPS 0.00 7.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.18 3.16 3.16 3.12 3.13 3.10 3.16 0.42%
Adjusted Per Share Value based on latest NOSH - 232,366
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 60.60 54.73 55.70 55.62 56.80 36.12 36.91 39.13%
EPS 5.68 6.83 8.41 7.22 7.52 4.72 3.40 40.74%
DPS 0.00 5.78 0.00 0.00 0.00 3.85 0.00 -
NAPS 2.4549 2.4354 2.436 2.4053 2.4112 2.3846 2.431 0.65%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.80 0.80 0.87 0.91 1.00 1.02 0.99 -
P/RPS 1.02 1.13 1.20 1.26 1.36 2.17 2.06 -37.38%
P/EPS 10.87 9.03 7.98 9.72 10.25 16.64 22.43 -38.27%
EY 9.20 11.08 12.54 10.29 9.76 6.01 4.46 61.97%
DY 0.00 9.38 0.00 0.00 0.00 4.90 0.00 -
P/NAPS 0.25 0.25 0.28 0.29 0.32 0.33 0.31 -13.34%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 26/11/04 17/08/04 28/05/04 27/02/04 21/11/03 -
Price 0.77 0.80 0.86 0.87 0.90 1.05 1.18 -
P/RPS 0.98 1.13 1.19 1.21 1.22 2.24 2.46 -45.82%
P/EPS 10.46 9.03 7.89 9.29 9.22 17.13 26.74 -46.48%
EY 9.56 11.08 12.68 10.76 10.84 5.84 3.74 86.84%
DY 0.00 9.38 0.00 0.00 0.00 4.76 0.00 -
P/NAPS 0.24 0.25 0.27 0.28 0.29 0.34 0.37 -25.04%

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