[UMLAND] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -14.29%
YoY- 120.64%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 126,128 88,260 396,767 451,661 470,276 403,972 416,577 -54.94%
PBT -11,440 -16,700 71,053 83,474 92,502 51,660 67,463 -
Tax 1,978 1,288 -11,102 -17,497 -19,774 -14,860 -10,886 -
NP -9,462 -15,412 59,951 65,977 72,728 36,800 56,577 -
-
NP to SH -9,456 -15,832 46,611 50,412 58,814 23,580 40,148 -
-
Tax Rate - - 15.62% 20.96% 21.38% 28.77% 16.14% -
Total Cost 135,590 103,672 336,816 385,684 397,548 367,172 360,000 -47.87%
-
Net Worth 815,338 830,214 822,108 795,104 787,014 772,848 772,344 3.68%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 23,829 7,911 - - 20,874 -
Div Payout % - - 51.12% 15.69% - - 51.99% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 815,338 830,214 822,108 795,104 787,014 772,848 772,344 3.68%
NOSH 241,224 241,341 238,292 237,344 235,633 232,086 231,935 2.65%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -7.50% -17.46% 15.11% 14.61% 15.46% 9.11% 13.58% -
ROE -1.16% -1.91% 5.67% 6.34% 7.47% 3.05% 5.20% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 52.29 36.57 166.50 190.30 199.58 174.06 179.61 -56.10%
EPS -3.92 -6.56 19.56 21.24 24.96 10.16 17.31 -
DPS 0.00 0.00 10.00 3.33 0.00 0.00 9.00 -
NAPS 3.38 3.44 3.45 3.35 3.34 3.33 3.33 0.99%
Adjusted Per Share Value based on latest NOSH - 240,744
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 41.88 29.31 131.74 149.97 156.15 134.13 138.32 -54.94%
EPS -3.14 -5.26 15.48 16.74 19.53 7.83 13.33 -
DPS 0.00 0.00 7.91 2.63 0.00 0.00 6.93 -
NAPS 2.7072 2.7566 2.7297 2.64 2.6132 2.5661 2.5645 3.67%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.99 1.16 1.83 1.92 2.38 1.70 1.02 -
P/RPS 1.89 3.17 1.10 1.01 1.19 0.98 0.57 122.52%
P/EPS -25.26 -17.68 9.36 9.04 9.54 16.73 5.89 -
EY -3.96 -5.66 10.69 11.06 10.49 5.98 16.97 -
DY 0.00 0.00 5.46 1.74 0.00 0.00 8.82 -
P/NAPS 0.29 0.34 0.53 0.57 0.71 0.51 0.31 -4.35%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 22/05/08 28/02/08 28/11/07 29/08/07 24/05/07 27/02/07 -
Price 0.94 1.08 1.59 1.78 1.99 1.94 1.44 -
P/RPS 1.80 2.95 0.95 0.94 1.00 1.11 0.80 71.79%
P/EPS -23.98 -16.46 8.13 8.38 7.97 19.09 8.32 -
EY -4.17 -6.07 12.30 11.93 12.54 5.24 12.02 -
DY 0.00 0.00 6.29 1.87 0.00 0.00 6.25 -
P/NAPS 0.28 0.31 0.46 0.53 0.60 0.58 0.43 -24.89%

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