[UMLAND] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -46.17%
YoY- -8.11%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 416,577 337,924 279,902 259,268 214,805 185,585 163,578 86.16%
PBT 67,463 41,961 28,656 31,884 36,859 28,512 16,408 155.98%
Tax -10,886 -9,998 -6,114 -9,180 -3,131 -7,602 -5,704 53.67%
NP 56,577 31,962 22,542 22,704 33,728 20,909 10,704 202.51%
-
NP to SH 40,148 22,848 14,928 15,724 29,211 17,464 10,506 143.83%
-
Tax Rate 16.14% 23.83% 21.34% 28.79% 8.49% 26.66% 34.76% -
Total Cost 360,000 305,961 257,360 236,564 181,077 164,676 152,874 76.72%
-
Net Worth 772,344 748,975 744,081 814,112 746,911 730,242 727,517 4.05%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 20,874 7,729 - - 17,397 7,727 - -
Div Payout % 51.99% 33.83% - - 59.56% 44.25% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 772,344 748,975 744,081 814,112 746,911 730,242 727,517 4.05%
NOSH 231,935 231,880 231,801 232,603 231,960 231,823 232,433 -0.14%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.58% 9.46% 8.05% 8.76% 15.70% 11.27% 6.54% -
ROE 5.20% 3.05% 2.01% 1.93% 3.91% 2.39% 1.44% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 179.61 145.73 120.75 111.46 92.60 80.05 70.38 86.42%
EPS 17.31 9.85 6.44 6.76 12.59 7.53 4.52 144.18%
DPS 9.00 3.33 0.00 0.00 7.50 3.33 0.00 -
NAPS 3.33 3.23 3.21 3.50 3.22 3.15 3.13 4.20%
Adjusted Per Share Value based on latest NOSH - 232,603
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 138.32 112.20 92.94 86.09 71.32 61.62 54.31 86.17%
EPS 13.33 7.59 4.96 5.22 9.70 5.80 3.49 143.74%
DPS 6.93 2.57 0.00 0.00 5.78 2.57 0.00 -
NAPS 2.5645 2.4869 2.4706 2.7032 2.48 2.4247 2.4156 4.05%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.02 0.96 1.01 0.78 0.76 0.79 0.81 -
P/RPS 0.57 0.66 0.84 0.70 0.82 0.99 1.15 -37.28%
P/EPS 5.89 9.74 15.68 11.54 6.04 10.49 17.92 -52.27%
EY 16.97 10.26 6.38 8.67 16.57 9.54 5.58 109.48%
DY 8.82 3.47 0.00 0.00 9.87 4.22 0.00 -
P/NAPS 0.31 0.30 0.31 0.22 0.24 0.25 0.26 12.40%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 30/11/06 16/08/06 25/05/06 28/02/06 23/11/05 24/08/05 -
Price 1.44 1.00 0.98 0.98 0.77 0.78 0.83 -
P/RPS 0.80 0.69 0.81 0.88 0.83 0.97 1.18 -22.77%
P/EPS 8.32 10.15 15.22 14.50 6.11 10.35 18.36 -40.91%
EY 12.02 9.85 6.57 6.90 16.35 9.66 5.45 69.19%
DY 6.25 3.33 0.00 0.00 9.74 4.27 0.00 -
P/NAPS 0.43 0.31 0.31 0.28 0.24 0.25 0.27 36.25%

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