[UMLAND] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -3.68%
YoY- 299.75%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 322,667 316,920 295,565 246,817 232,006 208,506 192,555 41.12%
PBT 84,122 74,337 86,586 68,093 67,750 62,917 20,983 152.57%
Tax -19,415 -16,601 -13,600 -10,884 -8,669 -5,449 -3,991 187.37%
NP 64,707 57,736 72,986 57,209 59,081 57,468 16,992 144.05%
-
NP to SH 56,865 51,570 68,851 55,302 57,416 55,035 12,974 168.06%
-
Tax Rate 23.08% 22.33% 15.71% 15.98% 12.80% 8.66% 19.02% -
Total Cost 257,960 259,184 222,579 189,608 172,925 151,038 175,563 29.27%
-
Net Worth 723,782 723,593 723,459 863,649 867,399 856,462 813,599 -7.50%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 18,450 18,450 17,512 17,483 17,483 23,511 18,036 1.52%
Div Payout % 32.45% 35.78% 25.44% 31.62% 30.45% 42.72% 139.02% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 723,782 723,593 723,459 863,649 867,399 856,462 813,599 -7.50%
NOSH 241,260 241,197 241,153 241,918 241,615 241,257 239,999 0.35%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 20.05% 18.22% 24.69% 23.18% 25.47% 27.56% 8.82% -
ROE 7.86% 7.13% 9.52% 6.40% 6.62% 6.43% 1.59% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 133.74 131.39 122.56 102.02 96.02 86.42 80.23 40.63%
EPS 23.57 21.38 28.55 22.86 23.76 22.81 5.41 166.99%
DPS 7.65 7.65 7.26 7.26 7.26 9.76 7.50 1.33%
NAPS 3.00 3.00 3.00 3.57 3.59 3.55 3.39 -7.83%
Adjusted Per Share Value based on latest NOSH - 241,918
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 107.14 105.23 98.14 81.95 77.03 69.23 63.94 41.12%
EPS 18.88 17.12 22.86 18.36 19.06 18.27 4.31 167.96%
DPS 6.13 6.13 5.81 5.81 5.81 7.81 5.99 1.55%
NAPS 2.4032 2.4026 2.4022 2.8676 2.8801 2.8438 2.7015 -7.51%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.47 1.40 1.26 1.18 1.19 1.12 1.11 -
P/RPS 1.10 1.07 1.03 1.16 1.24 1.30 1.38 -14.04%
P/EPS 6.24 6.55 4.41 5.16 5.01 4.91 20.53 -54.82%
EY 16.03 15.27 22.66 19.37 19.97 20.37 4.87 121.43%
DY 5.20 5.46 5.76 6.15 6.10 8.71 6.76 -16.06%
P/NAPS 0.49 0.47 0.42 0.33 0.33 0.32 0.33 30.18%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 24/11/10 25/08/10 26/05/10 25/02/10 23/11/09 -
Price 1.50 1.38 1.43 1.23 1.04 1.20 1.14 -
P/RPS 1.12 1.05 1.17 1.21 1.08 1.39 1.42 -14.64%
P/EPS 6.36 6.45 5.01 5.38 4.38 5.26 21.09 -55.06%
EY 15.71 15.49 19.97 18.59 22.85 19.01 4.74 122.45%
DY 5.10 5.54 5.08 5.90 6.98 8.13 6.58 -15.63%
P/NAPS 0.50 0.46 0.48 0.34 0.29 0.34 0.34 29.34%

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