[UMLAND] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 38.5%
YoY- 11.28%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 65,412 51,598 76,777 89,847 74,644 82,202 88,279 -18.13%
PBT 15,410 2,221 23,941 21,625 13,762 21,455 33,139 -40.00%
Tax -4,970 -1,457 -4,964 -7,133 -2,518 -5,436 -5,018 -0.63%
NP 10,440 764 18,977 14,492 11,244 16,019 28,121 -48.37%
-
NP to SH 9,517 136 18,516 14,196 10,250 13,969 25,978 -48.83%
-
Tax Rate 32.25% 65.60% 20.73% 32.98% 18.30% 25.34% 15.14% -
Total Cost 54,972 50,834 57,800 75,355 63,400 66,183 60,158 -5.83%
-
Net Worth 909,536 826,879 916,753 904,203 889,941 892,664 723,593 16.48%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 15,078 7,535 - - 12,421 -
Div Payout % - - 81.43% 53.08% - - 47.82% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 909,536 826,879 916,753 904,203 889,941 892,664 723,593 16.48%
NOSH 301,170 271,999 301,563 301,401 241,176 241,260 241,197 15.97%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 15.96% 1.48% 24.72% 16.13% 15.06% 19.49% 31.85% -
ROE 1.05% 0.02% 2.02% 1.57% 1.15% 1.56% 3.59% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 21.72 18.97 25.46 29.81 30.95 34.07 36.60 -29.40%
EPS 3.16 0.05 6.14 4.71 4.25 5.79 12.89 -60.86%
DPS 0.00 0.00 5.00 2.50 0.00 0.00 5.15 -
NAPS 3.02 3.04 3.04 3.00 3.69 3.70 3.00 0.44%
Adjusted Per Share Value based on latest NOSH - 301,401
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 21.72 17.13 25.49 29.83 24.78 27.29 29.31 -18.12%
EPS 3.16 0.05 6.15 4.71 3.40 4.64 8.63 -48.84%
DPS 0.00 0.00 5.01 2.50 0.00 0.00 4.12 -
NAPS 3.02 2.7456 3.044 3.0023 2.9549 2.964 2.4026 16.48%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.18 1.58 1.45 1.26 1.95 1.47 1.40 -
P/RPS 10.04 8.33 5.70 4.23 6.30 4.31 3.83 90.22%
P/EPS 68.99 3,160.00 23.62 26.75 45.88 25.39 13.00 204.55%
EY 1.45 0.03 4.23 3.74 2.18 3.94 7.69 -67.15%
DY 0.00 0.00 3.45 1.98 0.00 0.00 3.68 -
P/NAPS 0.72 0.52 0.48 0.42 0.53 0.40 0.47 32.92%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 23/11/11 24/08/11 30/05/11 28/02/11 -
Price 2.49 2.01 1.56 1.43 1.35 1.50 1.38 -
P/RPS 11.46 10.60 6.13 4.80 4.36 4.40 3.77 109.98%
P/EPS 78.80 4,020.00 25.41 30.36 31.76 25.91 12.81 236.09%
EY 1.27 0.02 3.94 3.29 3.15 3.86 7.80 -70.21%
DY 0.00 0.00 3.21 1.75 0.00 0.00 3.73 -
P/NAPS 0.82 0.66 0.51 0.48 0.37 0.41 0.46 47.06%

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