[UMLAND] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 367.35%
YoY- 1689.69%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 228,641 140,259 76,455 208,506 141,582 101,948 52,955 164.91%
PBT 41,198 21,681 11,670 62,917 17,529 16,505 6,837 230.77%
Tax -11,583 -6,919 -2,622 -5,449 -3,432 -1,484 598 -
NP 29,615 14,762 9,048 57,468 14,097 15,021 7,435 151.06%
-
NP to SH 25,592 12,835 8,674 55,035 11,776 12,568 6,293 154.56%
-
Tax Rate 28.12% 31.91% 22.47% 8.66% 19.58% 8.99% -8.75% -
Total Cost 199,026 125,497 67,407 151,038 127,485 86,927 45,520 167.14%
-
Net Worth 858,694 861,296 867,399 858,916 818,045 820,176 822,188 2.93%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,030 - - 23,547 12,065 6,030 6,027 0.03%
Div Payout % 23.56% - - 42.79% 102.46% 47.98% 95.79% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 858,694 861,296 867,399 858,916 818,045 820,176 822,188 2.93%
NOSH 241,206 241,259 241,615 241,268 241,311 241,228 241,111 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.95% 10.52% 11.83% 27.56% 9.96% 14.73% 14.04% -
ROE 2.98% 1.49% 1.00% 6.41% 1.44% 1.53% 0.77% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 94.79 58.14 31.64 86.42 58.67 42.26 21.96 164.87%
EPS 10.61 5.32 3.59 22.81 4.88 5.21 2.61 154.49%
DPS 2.50 0.00 0.00 9.76 5.00 2.50 2.50 0.00%
NAPS 3.56 3.57 3.59 3.56 3.39 3.40 3.41 2.90%
Adjusted Per Share Value based on latest NOSH - 241,257
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 75.92 46.57 25.39 69.23 47.01 33.85 17.58 164.95%
EPS 8.50 4.26 2.88 18.27 3.91 4.17 2.09 154.57%
DPS 2.00 0.00 0.00 7.82 4.01 2.00 2.00 0.00%
NAPS 2.8512 2.8598 2.8801 2.8519 2.7162 2.7233 2.73 2.93%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.26 1.18 1.19 1.12 1.11 1.02 0.76 -
P/RPS 1.33 2.03 3.76 1.30 1.89 2.41 3.46 -47.10%
P/EPS 11.88 22.18 33.15 4.91 22.75 19.58 29.12 -44.96%
EY 8.42 4.51 3.02 20.37 4.40 5.11 3.43 81.87%
DY 1.98 0.00 0.00 8.71 4.50 2.45 3.29 -28.69%
P/NAPS 0.35 0.33 0.33 0.31 0.33 0.30 0.22 36.24%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 25/02/10 23/11/09 26/08/09 21/05/09 -
Price 1.43 1.23 1.04 1.20 1.14 1.10 0.88 -
P/RPS 1.51 2.12 3.29 1.39 1.94 2.60 4.01 -47.82%
P/EPS 13.48 23.12 28.97 5.26 23.36 21.11 33.72 -45.70%
EY 7.42 4.33 3.45 19.01 4.28 4.74 2.97 84.01%
DY 1.75 0.00 0.00 8.13 4.39 2.27 2.84 -27.56%
P/NAPS 0.40 0.34 0.29 0.34 0.34 0.32 0.26 33.23%

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