[UMLAND] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 75.72%
YoY- 37.44%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 451,661 470,276 403,972 416,577 337,924 279,902 259,268 44.73%
PBT 83,474 92,502 51,660 67,463 41,961 28,656 31,884 89.84%
Tax -17,497 -19,774 -14,860 -10,886 -9,998 -6,114 -9,180 53.66%
NP 65,977 72,728 36,800 56,577 31,962 22,542 22,704 103.50%
-
NP to SH 50,412 58,814 23,580 40,148 22,848 14,928 15,724 117.27%
-
Tax Rate 20.96% 21.38% 28.77% 16.14% 23.83% 21.34% 28.79% -
Total Cost 385,684 397,548 367,172 360,000 305,961 257,360 236,564 38.48%
-
Net Worth 795,104 787,014 772,848 772,344 748,975 744,081 814,112 -1.56%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 7,911 - - 20,874 7,729 - - -
Div Payout % 15.69% - - 51.99% 33.83% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 795,104 787,014 772,848 772,344 748,975 744,081 814,112 -1.56%
NOSH 237,344 235,633 232,086 231,935 231,880 231,801 232,603 1.35%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 14.61% 15.46% 9.11% 13.58% 9.46% 8.05% 8.76% -
ROE 6.34% 7.47% 3.05% 5.20% 3.05% 2.01% 1.93% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 190.30 199.58 174.06 179.61 145.73 120.75 111.46 42.80%
EPS 21.24 24.96 10.16 17.31 9.85 6.44 6.76 114.37%
DPS 3.33 0.00 0.00 9.00 3.33 0.00 0.00 -
NAPS 3.35 3.34 3.33 3.33 3.23 3.21 3.50 -2.87%
Adjusted Per Share Value based on latest NOSH - 231,975
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 149.97 156.15 134.13 138.32 112.20 92.94 86.09 44.72%
EPS 16.74 19.53 7.83 13.33 7.59 4.96 5.22 117.31%
DPS 2.63 0.00 0.00 6.93 2.57 0.00 0.00 -
NAPS 2.64 2.6132 2.5661 2.5645 2.4869 2.4706 2.7032 -1.56%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.92 2.38 1.70 1.02 0.96 1.01 0.78 -
P/RPS 1.01 1.19 0.98 0.57 0.66 0.84 0.70 27.65%
P/EPS 9.04 9.54 16.73 5.89 9.74 15.68 11.54 -15.00%
EY 11.06 10.49 5.98 16.97 10.26 6.38 8.67 17.60%
DY 1.74 0.00 0.00 8.82 3.47 0.00 0.00 -
P/NAPS 0.57 0.71 0.51 0.31 0.30 0.31 0.22 88.53%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 24/05/07 27/02/07 30/11/06 16/08/06 25/05/06 -
Price 1.78 1.99 1.94 1.44 1.00 0.98 0.98 -
P/RPS 0.94 1.00 1.11 0.80 0.69 0.81 0.88 4.49%
P/EPS 8.38 7.97 19.09 8.32 10.15 15.22 14.50 -30.59%
EY 11.93 12.54 5.24 12.02 9.85 6.57 6.90 44.00%
DY 1.87 0.00 0.00 6.25 3.33 0.00 0.00 -
P/NAPS 0.53 0.60 0.58 0.43 0.31 0.31 0.28 52.95%

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