[UMLAND] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -46.23%
YoY- 61.04%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 76,777 89,847 74,644 82,202 88,279 88,382 63,804 13.09%
PBT 23,941 21,625 13,762 21,455 33,139 19,517 10,011 78.54%
Tax -4,964 -7,133 -2,518 -5,436 -5,018 -4,664 -4,297 10.06%
NP 18,977 14,492 11,244 16,019 28,121 14,853 5,714 122.11%
-
NP to SH 18,516 14,196 10,250 13,969 25,978 12,757 4,161 169.80%
-
Tax Rate 20.73% 32.98% 18.30% 25.34% 15.14% 23.90% 42.92% -
Total Cost 57,800 75,355 63,400 66,183 60,158 73,529 58,090 -0.33%
-
Net Worth 916,753 904,203 889,941 892,664 723,593 858,505 863,649 4.04%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 15,078 7,535 - - 12,421 6,028 - -
Div Payout % 81.43% 53.08% - - 47.82% 47.26% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 916,753 904,203 889,941 892,664 723,593 858,505 863,649 4.04%
NOSH 301,563 301,401 241,176 241,260 241,197 241,153 241,918 15.77%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 24.72% 16.13% 15.06% 19.49% 31.85% 16.81% 8.96% -
ROE 2.02% 1.57% 1.15% 1.56% 3.59% 1.49% 0.48% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 25.46 29.81 30.95 34.07 36.60 36.65 26.37 -2.30%
EPS 6.14 4.71 4.25 5.79 12.89 5.29 1.72 133.03%
DPS 5.00 2.50 0.00 0.00 5.15 2.50 0.00 -
NAPS 3.04 3.00 3.69 3.70 3.00 3.56 3.57 -10.13%
Adjusted Per Share Value based on latest NOSH - 241,260
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 25.49 29.83 24.78 27.29 29.31 29.35 21.19 13.06%
EPS 6.15 4.71 3.40 4.64 8.63 4.24 1.38 170.07%
DPS 5.01 2.50 0.00 0.00 4.12 2.00 0.00 -
NAPS 3.044 3.0023 2.9549 2.964 2.4026 2.8506 2.8676 4.04%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.45 1.26 1.95 1.47 1.40 1.26 1.18 -
P/RPS 5.70 4.23 6.30 4.31 3.83 3.44 4.47 17.54%
P/EPS 23.62 26.75 45.88 25.39 13.00 23.82 68.60 -50.77%
EY 4.23 3.74 2.18 3.94 7.69 4.20 1.46 102.83%
DY 3.45 1.98 0.00 0.00 3.68 1.98 0.00 -
P/NAPS 0.48 0.42 0.53 0.40 0.47 0.35 0.33 28.28%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 23/11/11 24/08/11 30/05/11 28/02/11 24/11/10 25/08/10 -
Price 1.56 1.43 1.35 1.50 1.38 1.43 1.23 -
P/RPS 6.13 4.80 4.36 4.40 3.77 3.90 4.66 19.99%
P/EPS 25.41 30.36 31.76 25.91 12.81 27.03 71.51 -49.73%
EY 3.94 3.29 3.15 3.86 7.80 3.70 1.40 98.95%
DY 3.21 1.75 0.00 0.00 3.73 1.75 0.00 -
P/NAPS 0.51 0.48 0.37 0.41 0.46 0.40 0.34 30.94%

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