[UMLAND] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 3448.9%
YoY- -60.14%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 234,020 206,392 323,470 328,924 313,692 328,808 316,920 -18.31%
PBT 35,262 8,884 80,783 75,789 70,434 85,820 74,337 -39.20%
Tax -12,854 -5,828 -20,051 -20,116 -15,908 -21,744 -16,601 -15.69%
NP 22,408 3,056 60,732 55,673 54,526 64,076 57,736 -46.82%
-
NP to SH 19,306 544 56,931 51,220 48,438 55,876 51,570 -48.08%
-
Tax Rate 36.45% 65.60% 24.82% 26.54% 22.59% 25.34% 22.33% -
Total Cost 211,612 203,336 262,738 273,250 259,166 264,732 259,184 -12.65%
-
Net Worth 911,001 826,879 917,171 904,591 890,120 892,664 878,386 2.46%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 22,627 10,051 - - 18,460 -
Div Payout % - - 39.75% 19.62% - - 35.80% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 911,001 826,879 917,171 904,591 890,120 892,664 878,386 2.46%
NOSH 301,656 271,999 301,701 301,530 241,225 241,260 241,314 16.05%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.58% 1.48% 18.78% 16.93% 17.38% 19.49% 18.22% -
ROE 2.12% 0.07% 6.21% 5.66% 5.44% 6.26% 5.87% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 77.58 75.88 107.22 109.08 130.04 136.29 131.33 -29.61%
EPS 6.40 0.20 18.87 16.99 20.08 23.16 21.37 -55.27%
DPS 0.00 0.00 7.50 3.33 0.00 0.00 7.65 -
NAPS 3.02 3.04 3.04 3.00 3.69 3.70 3.64 -11.71%
Adjusted Per Share Value based on latest NOSH - 301,170
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 77.70 68.53 107.40 109.22 104.16 109.18 105.23 -18.32%
EPS 6.41 0.18 18.90 17.01 16.08 18.55 17.12 -48.08%
DPS 0.00 0.00 7.51 3.34 0.00 0.00 6.13 -
NAPS 3.0249 2.7456 3.0454 3.0036 2.9555 2.964 2.9166 2.46%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.18 1.58 1.45 1.26 1.95 1.47 1.40 -
P/RPS 2.81 2.08 1.35 1.16 1.50 1.08 1.07 90.46%
P/EPS 34.06 790.00 7.68 7.42 9.71 6.35 6.55 200.44%
EY 2.94 0.13 13.01 13.48 10.30 15.76 15.26 -66.67%
DY 0.00 0.00 5.17 2.65 0.00 0.00 5.46 -
P/NAPS 0.72 0.52 0.48 0.42 0.53 0.40 0.38 53.17%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 23/11/11 24/08/11 30/05/11 28/02/11 -
Price 2.49 2.01 1.56 1.43 1.35 1.50 1.38 -
P/RPS 3.21 2.65 1.46 1.31 1.04 1.10 1.05 110.78%
P/EPS 38.91 1,005.00 8.27 8.42 6.72 6.48 6.46 231.40%
EY 2.57 0.10 12.10 11.88 14.87 15.44 15.49 -69.83%
DY 0.00 0.00 4.81 2.33 0.00 0.00 5.54 -
P/NAPS 0.82 0.66 0.51 0.48 0.37 0.41 0.38 67.06%

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