[UMLAND] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 53.05%
YoY- 30.83%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 470,276 403,972 416,577 337,924 279,902 259,268 214,805 68.84%
PBT 92,502 51,660 67,463 41,961 28,656 31,884 36,859 84.98%
Tax -19,774 -14,860 -10,886 -9,998 -6,114 -9,180 -3,131 242.82%
NP 72,728 36,800 56,577 31,962 22,542 22,704 33,728 67.14%
-
NP to SH 58,814 23,580 40,148 22,848 14,928 15,724 29,211 59.65%
-
Tax Rate 21.38% 28.77% 16.14% 23.83% 21.34% 28.79% 8.49% -
Total Cost 397,548 367,172 360,000 305,961 257,360 236,564 181,077 69.16%
-
Net Worth 787,014 772,848 772,344 748,975 744,081 814,112 746,911 3.55%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 20,874 7,729 - - 17,397 -
Div Payout % - - 51.99% 33.83% - - 59.56% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 787,014 772,848 772,344 748,975 744,081 814,112 746,911 3.55%
NOSH 235,633 232,086 231,935 231,880 231,801 232,603 231,960 1.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 15.46% 9.11% 13.58% 9.46% 8.05% 8.76% 15.70% -
ROE 7.47% 3.05% 5.20% 3.05% 2.01% 1.93% 3.91% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 199.58 174.06 179.61 145.73 120.75 111.46 92.60 67.08%
EPS 24.96 10.16 17.31 9.85 6.44 6.76 12.59 58.01%
DPS 0.00 0.00 9.00 3.33 0.00 0.00 7.50 -
NAPS 3.34 3.33 3.33 3.23 3.21 3.50 3.22 2.47%
Adjusted Per Share Value based on latest NOSH - 231,942
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 156.15 134.13 138.32 112.20 92.94 86.09 71.32 68.85%
EPS 19.53 7.83 13.33 7.59 4.96 5.22 9.70 59.65%
DPS 0.00 0.00 6.93 2.57 0.00 0.00 5.78 -
NAPS 2.6132 2.5661 2.5645 2.4869 2.4706 2.7032 2.48 3.55%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.38 1.70 1.02 0.96 1.01 0.78 0.76 -
P/RPS 1.19 0.98 0.57 0.66 0.84 0.70 0.82 28.26%
P/EPS 9.54 16.73 5.89 9.74 15.68 11.54 6.04 35.73%
EY 10.49 5.98 16.97 10.26 6.38 8.67 16.57 -26.33%
DY 0.00 0.00 8.82 3.47 0.00 0.00 9.87 -
P/NAPS 0.71 0.51 0.31 0.30 0.31 0.22 0.24 106.48%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 24/05/07 27/02/07 30/11/06 16/08/06 25/05/06 28/02/06 -
Price 1.99 1.94 1.44 1.00 0.98 0.98 0.77 -
P/RPS 1.00 1.11 0.80 0.69 0.81 0.88 0.83 13.26%
P/EPS 7.97 19.09 8.32 10.15 15.22 14.50 6.11 19.44%
EY 12.54 5.24 12.02 9.85 6.57 6.90 16.35 -16.25%
DY 0.00 0.00 6.25 3.33 0.00 0.00 9.74 -
P/NAPS 0.60 0.58 0.43 0.31 0.31 0.28 0.24 84.51%

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