[UMLAND] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 827.09%
YoY- 258.99%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 208,506 188,776 203,896 211,820 172,083 161,480 126,128 39.68%
PBT 62,917 23,372 33,010 27,348 576 -3,837 -11,440 -
Tax -5,449 -4,576 -2,968 2,392 -1,843 -1,712 1,978 -
NP 57,468 18,796 30,042 29,740 -1,267 -5,549 -9,462 -
-
NP to SH 55,035 15,701 25,136 25,172 -3,462 -6,213 -9,456 -
-
Tax Rate 8.66% 19.58% 8.99% -8.75% 319.97% - - -
Total Cost 151,038 169,980 173,854 182,080 173,350 167,029 135,590 7.43%
-
Net Worth 858,916 818,045 820,176 822,188 817,758 816,103 815,338 3.52%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 23,547 16,087 12,061 24,111 6,048 - - -
Div Payout % 42.79% 102.46% 47.98% 95.79% 0.00% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 858,916 818,045 820,176 822,188 817,758 816,103 815,338 3.52%
NOSH 241,268 241,311 241,228 241,111 241,940 241,450 241,224 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 27.56% 9.96% 14.73% 14.04% -0.74% -3.44% -7.50% -
ROE 6.41% 1.92% 3.06% 3.06% -0.42% -0.76% -1.16% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 86.42 78.23 84.52 87.85 71.13 66.88 52.29 39.65%
EPS 22.81 6.51 10.42 10.44 -1.43 -2.57 -3.92 -
DPS 9.76 6.67 5.00 10.00 2.50 0.00 0.00 -
NAPS 3.56 3.39 3.40 3.41 3.38 3.38 3.38 3.50%
Adjusted Per Share Value based on latest NOSH - 241,111
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 69.23 62.68 67.70 70.33 57.14 53.62 41.88 39.67%
EPS 18.27 5.21 8.35 8.36 -1.15 -2.06 -3.14 -
DPS 7.82 5.34 4.00 8.01 2.01 0.00 0.00 -
NAPS 2.8519 2.7162 2.7233 2.73 2.7153 2.7098 2.7072 3.52%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.12 1.11 1.02 0.76 0.80 0.80 0.99 -
P/RPS 1.30 1.42 1.21 0.87 1.12 1.20 1.89 -22.02%
P/EPS 4.91 17.06 9.79 7.28 -55.91 -31.09 -25.26 -
EY 20.37 5.86 10.22 13.74 -1.79 -3.22 -3.96 -
DY 8.71 6.01 4.90 13.16 3.13 0.00 0.00 -
P/NAPS 0.31 0.33 0.30 0.22 0.24 0.24 0.29 4.53%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 26/08/09 21/05/09 25/02/09 27/11/08 28/08/08 -
Price 1.20 1.14 1.10 0.88 0.88 0.74 0.94 -
P/RPS 1.39 1.46 1.30 1.00 1.24 1.11 1.80 -15.78%
P/EPS 5.26 17.52 10.56 8.43 -61.50 -28.76 -23.98 -
EY 19.01 5.71 9.47 11.86 -1.63 -3.48 -4.17 -
DY 8.13 5.85 4.55 11.36 2.84 0.00 0.00 -
P/NAPS 0.34 0.34 0.32 0.26 0.26 0.22 0.28 13.77%

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