[UMLAND] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 8.86%
YoY- 110.15%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 452,753 416,577 329,059 272,967 233,997 214,805 178,227 86.28%
PBT 72,407 67,463 46,946 42,983 37,680 36,859 26,778 94.20%
Tax -12,306 -10,886 -4,928 -3,336 -2,823 -3,400 -9,791 16.48%
NP 60,101 56,577 42,018 39,647 34,857 33,459 16,987 132.36%
-
NP to SH 42,112 40,148 33,249 31,422 28,864 29,211 14,672 102.09%
-
Tax Rate 17.00% 16.14% 10.50% 7.76% 7.49% 9.22% 36.56% -
Total Cost 392,652 360,000 287,041 233,320 199,140 181,346 161,240 81.10%
-
Net Worth 772,848 772,479 749,174 746,113 814,112 805,291 731,116 3.77%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 20,876 20,876 17,402 17,406 17,406 17,406 23,162 -6.69%
Div Payout % 49.57% 52.00% 52.34% 55.39% 60.30% 59.59% 157.87% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 772,848 772,479 749,174 746,113 814,112 805,291 731,116 3.77%
NOSH 232,086 231,975 231,942 232,434 232,603 232,072 232,100 -0.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 13.27% 13.58% 12.77% 14.52% 14.90% 15.58% 9.53% -
ROE 5.45% 5.20% 4.44% 4.21% 3.55% 3.63% 2.01% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 195.08 179.58 141.87 117.44 100.60 92.56 76.79 86.28%
EPS 18.14 17.31 14.34 13.52 12.41 12.59 6.32 102.09%
DPS 9.00 9.00 7.50 7.50 7.50 7.50 10.00 -6.78%
NAPS 3.33 3.33 3.23 3.21 3.50 3.47 3.15 3.77%
Adjusted Per Share Value based on latest NOSH - 232,434
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 150.33 138.32 109.26 90.64 77.70 71.32 59.18 86.27%
EPS 13.98 13.33 11.04 10.43 9.58 9.70 4.87 102.11%
DPS 6.93 6.93 5.78 5.78 5.78 5.78 7.69 -6.70%
NAPS 2.5661 2.5649 2.4875 2.4774 2.7032 2.6739 2.4276 3.77%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.70 1.02 0.96 1.01 0.78 0.76 0.79 -
P/RPS 0.87 0.57 0.68 0.86 0.78 0.82 1.03 -10.65%
P/EPS 9.37 5.89 6.70 7.47 6.29 6.04 12.50 -17.49%
EY 10.67 16.97 14.93 13.38 15.91 16.56 8.00 21.18%
DY 5.29 8.82 7.81 7.43 9.62 9.87 12.66 -44.13%
P/NAPS 0.51 0.31 0.30 0.31 0.22 0.22 0.25 60.91%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 27/02/07 30/11/06 16/08/06 25/05/06 28/02/06 23/11/05 -
Price 1.94 1.44 1.00 0.98 0.98 0.77 0.78 -
P/RPS 0.99 0.80 0.70 0.83 0.97 0.83 1.02 -1.97%
P/EPS 10.69 8.32 6.98 7.25 7.90 6.12 12.34 -9.13%
EY 9.35 12.02 14.34 13.79 12.66 16.35 8.10 10.04%
DY 4.64 6.25 7.50 7.65 7.65 9.74 12.82 -49.24%
P/NAPS 0.58 0.43 0.31 0.31 0.28 0.22 0.25 75.34%

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