[UMLAND] QoQ Cumulative 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- 281.77%
YoY- 258.99%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 208,506 141,582 101,948 52,955 172,083 121,110 63,064 121.45%
PBT 62,917 17,529 16,505 6,837 576 -2,878 -5,720 -
Tax -5,449 -3,432 -1,484 598 -1,843 -1,284 989 -
NP 57,468 14,097 15,021 7,435 -1,267 -4,162 -4,731 -
-
NP to SH 55,035 11,776 12,568 6,293 -3,462 -4,660 -4,728 -
-
Tax Rate 8.66% 19.58% 8.99% -8.75% 319.97% - - -
Total Cost 151,038 127,485 86,927 45,520 173,350 125,272 67,795 70.33%
-
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 12,065 6,030 6,027 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% 1.44% 1.53% 0.77% -0.42% -0.57% -0.58% -
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 58.67 42.26 21.96 71.13 50.16 26.14 121.44%
EPS 22.81 4.88 5.21 2.61 -1.43 -1.93 -1.96 -
DPS 9.76 5.00 2.50 2.50 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 47.01 33.85 17.58 57.14 40.21 20.94 121.44%
EPS 18.27 3.91 4.17 2.09 -1.15 -1.55 -1.57 -
DPS 7.82 4.01 2.00 2.00 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 1.89 2.41 3.46 1.12 1.59 3.79 -50.90%
P/EPS 4.91 22.75 19.58 29.12 -55.91 -41.45 -50.51 -
EY 20.37 4.40 5.11 3.43 -1.79 -2.41 -1.98 -
DY 8.71 4.50 2.45 3.29 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 1.94 2.60 4.01 1.24 1.48 3.60 -46.88%
P/EPS 5.26 23.36 21.11 33.72 -61.50 -38.34 -47.96 -
EY 19.01 4.28 4.74 2.97 -1.63 -2.61 -2.09 -
DY 8.13 4.39 2.27 2.84 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