[UMLAND] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -8.06%
YoY- 86.56%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 45,625 39,038 42,053 40,988 42,766 25,408 19,576 75.69%
PBT 7,150 5,394 11,875 8,451 9,298 8,758 3,884 50.14%
Tax -2,872 -3,820 -3,750 -3,246 -3,637 -2,226 -2,327 15.04%
NP 4,278 1,574 8,125 5,205 5,661 6,532 1,557 96.05%
-
NP to SH 4,278 1,574 8,125 5,205 5,661 6,532 1,557 96.05%
-
Tax Rate 40.17% 70.82% 31.58% 38.41% 39.12% 25.42% 59.91% -
Total Cost 41,347 37,464 33,928 35,783 37,105 18,876 18,019 73.88%
-
Net Worth 739,349 731,447 733,571 724,982 726,185 718,056 734,346 0.45%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 17,360 - - - 11,581 - -
Div Payout % - 1,102.94% - - - 177.30% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 739,349 731,447 733,571 724,982 726,185 718,056 734,346 0.45%
NOSH 232,499 231,470 232,142 232,366 232,008 231,631 232,388 0.03%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 9.38% 4.03% 19.32% 12.70% 13.24% 25.71% 7.95% -
ROE 0.58% 0.22% 1.11% 0.72% 0.78% 0.91% 0.21% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 19.62 16.87 18.12 17.64 18.43 10.97 8.42 75.67%
EPS 1.84 0.68 3.50 2.24 2.44 2.82 0.67 95.98%
DPS 0.00 7.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.18 3.16 3.16 3.12 3.13 3.10 3.16 0.42%
Adjusted Per Share Value based on latest NOSH - 232,366
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 15.15 12.96 13.96 13.61 14.20 8.44 6.50 75.70%
EPS 1.42 0.52 2.70 1.73 1.88 2.17 0.52 95.25%
DPS 0.00 5.76 0.00 0.00 0.00 3.85 0.00 -
NAPS 2.4549 2.4287 2.4357 2.4072 2.4112 2.3842 2.4383 0.45%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.80 0.80 0.87 0.91 1.00 1.02 0.99 -
P/RPS 4.08 4.74 4.80 5.16 5.43 9.30 11.75 -50.56%
P/EPS 43.48 117.65 24.86 40.63 40.98 36.17 147.76 -55.72%
EY 2.30 0.85 4.02 2.46 2.44 2.76 0.68 125.15%
DY 0.00 9.38 0.00 0.00 0.00 4.90 0.00 -
P/NAPS 0.25 0.25 0.28 0.29 0.32 0.33 0.31 -13.34%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 26/11/04 17/08/04 28/05/04 27/02/04 21/11/03 -
Price 0.77 0.80 0.86 0.87 0.90 1.05 1.18 -
P/RPS 3.92 4.74 4.75 4.93 4.88 9.57 14.01 -57.18%
P/EPS 41.85 117.65 24.57 38.84 36.89 37.23 176.12 -61.60%
EY 2.39 0.85 4.07 2.57 2.71 2.69 0.57 159.79%
DY 0.00 9.38 0.00 0.00 0.00 4.76 0.00 -
P/NAPS 0.24 0.25 0.27 0.28 0.29 0.34 0.37 -25.04%

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