[UMLAND] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -67.46%
YoY- -22.61%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 108,788 83,380 63,804 30,410 135,823 109,315 73,999 29.20%
PBT 23,655 14,897 11,013 6,096 18,067 14,406 7,783 109.39%
Tax -9,454 -7,228 -4,901 -2,773 -7,855 -5,228 -3,013 113.88%
NP 14,201 7,669 6,112 3,323 10,212 9,178 4,770 106.53%
-
NP to SH 14,201 7,669 6,112 3,323 10,212 9,178 4,770 106.53%
-
Tax Rate 39.97% 48.52% 44.50% 45.49% 43.48% 36.29% 38.71% -
Total Cost 94,587 75,711 57,692 27,087 125,611 100,137 69,229 23.05%
-
Net Worth 718,158 732,146 729,272 736,637 712,900 729,696 734,024 -1.44%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 11,583 - - - 11,573 - - -
Div Payout % 81.57% - - - 113.33% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 718,158 732,146 729,272 736,637 712,900 729,696 734,024 -1.44%
NOSH 231,663 231,691 231,515 232,377 231,461 231,649 231,553 0.03%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 13.05% 9.20% 9.58% 10.93% 7.52% 8.40% 6.45% -
ROE 1.98% 1.05% 0.84% 0.45% 1.43% 1.26% 0.65% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 46.96 35.99 27.56 13.09 58.68 47.19 31.96 29.15%
EPS 6.13 3.31 2.64 1.43 4.41 3.96 2.06 106.47%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.10 3.16 3.15 3.17 3.08 3.15 3.17 -1.47%
Adjusted Per Share Value based on latest NOSH - 232,377
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 36.12 27.69 21.19 10.10 45.10 36.30 24.57 29.19%
EPS 4.72 2.55 2.03 1.10 3.39 3.05 1.58 107.00%
DPS 3.85 0.00 0.00 0.00 3.84 0.00 0.00 -
NAPS 2.3846 2.431 2.4215 2.4459 2.3671 2.4229 2.4372 -1.44%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.02 0.99 0.85 0.69 0.96 1.10 1.15 -
P/RPS 2.17 2.75 3.08 5.27 1.64 2.33 3.60 -28.57%
P/EPS 16.64 29.91 32.20 48.25 21.76 27.76 55.83 -55.28%
EY 6.01 3.34 3.11 2.07 4.60 3.60 1.79 123.72%
DY 4.90 0.00 0.00 0.00 5.21 0.00 0.00 -
P/NAPS 0.33 0.31 0.27 0.22 0.31 0.35 0.36 -5.62%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 29/08/03 29/05/03 28/02/03 28/11/02 29/08/02 -
Price 1.05 1.18 1.04 0.80 0.94 0.83 1.18 -
P/RPS 2.24 3.28 3.77 6.11 1.60 1.76 3.69 -28.24%
P/EPS 17.13 35.65 39.39 55.94 21.31 20.95 57.28 -55.18%
EY 5.84 2.81 2.54 1.79 4.69 4.77 1.75 122.82%
DY 4.76 0.00 0.00 0.00 5.32 0.00 0.00 -
P/NAPS 0.34 0.37 0.33 0.25 0.31 0.26 0.37 -5.46%

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