[UMLAND] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 8.29%
YoY- 44.81%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 139,189 81,789 45,625 164,845 125,807 83,754 42,766 119.46%
PBT 21,384 8,204 7,150 35,018 29,624 17,749 9,298 74.14%
Tax -5,702 -2,852 -2,872 -14,453 -10,633 -6,883 -3,637 34.91%
NP 15,682 5,352 4,278 20,565 18,991 10,866 5,661 97.12%
-
NP to SH 13,098 5,253 4,278 20,565 18,991 10,866 5,661 74.84%
-
Tax Rate 26.66% 34.76% 40.17% 41.27% 35.89% 38.78% 39.12% -
Total Cost 123,507 76,437 41,347 144,280 106,816 72,888 37,105 122.76%
-
Net Worth 730,242 727,517 739,349 733,469 733,637 724,399 726,185 0.37%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 5,795 - - 17,408 - - - -
Div Payout % 44.25% - - 84.65% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 730,242 727,517 739,349 733,469 733,637 724,399 726,185 0.37%
NOSH 231,823 232,433 232,499 232,110 232,163 232,179 232,008 -0.05%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.27% 6.54% 9.38% 12.48% 15.10% 12.97% 13.24% -
ROE 1.79% 0.72% 0.58% 2.80% 2.59% 1.50% 0.78% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 60.04 35.19 19.62 71.02 54.19 36.07 18.43 119.59%
EPS 5.65 2.26 1.84 8.86 8.18 4.68 2.44 74.93%
DPS 2.50 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 3.15 3.13 3.18 3.16 3.16 3.12 3.13 0.42%
Adjusted Per Share Value based on latest NOSH - 231,470
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 46.22 27.16 15.15 54.73 41.77 27.81 14.20 119.47%
EPS 4.35 1.74 1.42 6.83 6.31 3.61 1.88 74.85%
DPS 1.92 0.00 0.00 5.78 0.00 0.00 0.00 -
NAPS 2.4247 2.4156 2.4549 2.4354 2.436 2.4053 2.4112 0.37%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.79 0.81 0.80 0.80 0.87 0.91 1.00 -
P/RPS 1.32 2.30 4.08 1.13 1.61 2.52 5.43 -61.01%
P/EPS 13.98 35.84 43.48 9.03 10.64 19.44 40.98 -51.14%
EY 7.15 2.79 2.30 11.08 9.40 5.14 2.44 104.64%
DY 3.16 0.00 0.00 9.38 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.25 0.25 0.28 0.29 0.32 -15.16%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 24/08/05 30/05/05 28/02/05 26/11/04 17/08/04 28/05/04 -
Price 0.78 0.83 0.77 0.80 0.86 0.87 0.90 -
P/RPS 1.30 2.36 3.92 1.13 1.59 2.41 4.88 -58.56%
P/EPS 13.81 36.73 41.85 9.03 10.51 18.59 36.89 -48.02%
EY 7.24 2.72 2.39 11.08 9.51 5.38 2.71 92.42%
DY 3.21 0.00 0.00 9.38 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.24 0.25 0.27 0.28 0.29 -9.41%

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