[UMLAND] QoQ TTM 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- 14.6%
YoY- 64.57%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 167,704 164,845 151,215 128,738 121,144 108,788 109,888 32.52%
PBT 32,870 35,018 38,382 30,391 26,858 23,656 18,559 46.33%
Tax -13,688 -14,453 -12,859 -11,436 -10,318 -9,454 -9,855 24.46%
NP 19,182 20,565 25,523 18,955 16,540 14,202 8,704 69.26%
-
NP to SH 19,182 20,565 25,523 18,955 16,540 14,202 8,704 69.26%
-
Tax Rate 41.64% 41.27% 33.50% 37.63% 38.42% 39.96% 53.10% -
Total Cost 148,522 144,280 125,692 109,783 104,604 94,586 101,184 29.12%
-
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 17,360 11,581 11,581 11,581 11,581 11,488 31.65%
Div Payout % 90.50% 84.42% 45.38% 61.10% 70.02% 81.55% 131.99% -
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 11.44% 12.48% 16.88% 14.72% 13.65% 13.05% 7.92% -
ROE 2.59% 2.81% 3.48% 2.61% 2.28% 1.98% 1.19% -
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 72.13 71.22 65.14 55.40 52.22 46.97 47.29 32.47%
EPS 8.25 8.88 10.99 8.16 7.13 6.13 3.75 69.07%
DPS 7.50 7.50 5.00 5.00 5.00 5.00 5.00 31.00%
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 55.68 54.73 50.21 42.75 40.22 36.12 36.49 32.50%
EPS 6.37 6.83 8.47 6.29 5.49 4.72 2.89 69.28%
DPS 5.76 5.76 3.85 3.85 3.85 3.85 3.81 31.69%
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 1.11 1.12 1.34 1.64 1.92 2.17 2.09 -34.39%
P/EPS 9.70 9.00 7.91 11.16 14.03 16.64 26.43 -48.70%
EY 10.31 11.11 12.64 8.96 7.13 6.01 3.78 95.09%
DY 9.38 9.38 5.75 5.49 5.00 4.90 5.05 51.04%
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 1.07 1.12 1.32 1.57 1.72 2.24 2.50 -43.17%
P/EPS 9.33 9.00 7.82 10.67 12.62 17.13 31.50 -55.53%
EY 10.71 11.11 12.78 9.38 7.92 5.84 3.17 124.99%
DY 9.74 9.38 5.81 5.75 5.56 4.76 4.24 74.01%
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