[UMLAND] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 32.93%
YoY- 117.32%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 313,692 328,808 316,920 304,854 280,518 305,820 208,506 31.39%
PBT 70,434 85,820 74,337 54,930 43,362 46,680 62,917 7.83%
Tax -15,908 -21,744 -16,601 -15,444 -13,838 -10,488 -5,449 104.66%
NP 54,526 64,076 57,736 39,486 29,524 36,192 57,468 -3.45%
-
NP to SH 48,438 55,876 51,570 34,122 25,670 34,696 55,035 -8.18%
-
Tax Rate 22.59% 25.34% 22.33% 28.12% 31.91% 22.47% 8.66% -
Total Cost 259,166 264,732 259,184 265,368 250,994 269,628 151,038 43.46%
-
Net Worth 890,120 892,664 878,386 858,694 861,296 867,399 858,916 2.41%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 18,460 8,040 - - 23,547 -
Div Payout % - - 35.80% 23.56% - - 42.79% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 890,120 892,664 878,386 858,694 861,296 867,399 858,916 2.41%
NOSH 241,225 241,260 241,314 241,206 241,259 241,615 241,268 -0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 17.38% 19.49% 18.22% 12.95% 10.52% 11.83% 27.56% -
ROE 5.44% 6.26% 5.87% 3.97% 2.98% 4.00% 6.41% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 130.04 136.29 131.33 126.39 116.27 126.57 86.42 31.41%
EPS 20.08 23.16 21.37 14.15 10.64 14.36 22.81 -8.16%
DPS 0.00 0.00 7.65 3.33 0.00 0.00 9.76 -
NAPS 3.69 3.70 3.64 3.56 3.57 3.59 3.56 2.42%
Adjusted Per Share Value based on latest NOSH - 241,153
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 104.16 109.18 105.23 101.22 93.14 101.54 69.23 31.40%
EPS 16.08 18.55 17.12 11.33 8.52 11.52 18.27 -8.18%
DPS 0.00 0.00 6.13 2.67 0.00 0.00 7.82 -
NAPS 2.9555 2.964 2.9166 2.8512 2.8598 2.8801 2.8519 2.41%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.95 1.47 1.40 1.26 1.18 1.19 1.12 -
P/RPS 1.50 1.08 1.07 1.00 1.01 0.94 1.30 10.03%
P/EPS 9.71 6.35 6.55 8.91 11.09 8.29 4.91 57.74%
EY 10.30 15.76 15.26 11.23 9.02 12.07 20.37 -36.60%
DY 0.00 0.00 5.46 2.65 0.00 0.00 8.71 -
P/NAPS 0.53 0.40 0.38 0.35 0.33 0.33 0.31 43.12%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 30/05/11 28/02/11 24/11/10 25/08/10 26/05/10 25/02/10 -
Price 1.35 1.50 1.38 1.43 1.23 1.04 1.20 -
P/RPS 1.04 1.10 1.05 1.13 1.06 0.82 1.39 -17.62%
P/EPS 6.72 6.48 6.46 10.11 11.56 7.24 5.26 17.79%
EY 14.87 15.44 15.49 9.89 8.65 13.81 19.01 -15.14%
DY 0.00 0.00 5.54 2.33 0.00 0.00 8.13 -
P/NAPS 0.37 0.41 0.38 0.40 0.34 0.29 0.34 5.81%

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