[UMLAND] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 5.81%
YoY- 126.62%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 511,764 452,753 416,577 329,059 272,967 233,997 214,805 78.66%
PBT 99,386 72,407 67,463 46,946 42,983 37,680 36,859 94.07%
Tax -17,716 -12,306 -10,886 -4,928 -3,336 -2,823 -3,400 201.46%
NP 81,670 60,101 56,577 42,018 39,647 34,857 33,459 81.58%
-
NP to SH 62,091 42,112 40,148 33,249 31,422 28,864 29,211 65.54%
-
Tax Rate 17.83% 17.00% 16.14% 10.50% 7.76% 7.49% 9.22% -
Total Cost 430,094 392,652 360,000 287,041 233,320 199,140 181,346 78.12%
-
Net Worth 797,259 772,848 772,479 749,174 746,113 814,112 805,291 -0.66%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 20,876 20,876 20,876 17,402 17,406 17,406 17,406 12.92%
Div Payout % 33.62% 49.57% 52.00% 52.34% 55.39% 60.30% 59.59% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 797,259 772,848 772,479 749,174 746,113 814,112 805,291 -0.66%
NOSH 238,700 232,086 231,975 231,942 232,434 232,603 232,072 1.90%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 15.96% 13.27% 13.58% 12.77% 14.52% 14.90% 15.58% -
ROE 7.79% 5.45% 5.20% 4.44% 4.21% 3.55% 3.63% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 214.40 195.08 179.58 141.87 117.44 100.60 92.56 75.33%
EPS 26.01 18.14 17.31 14.34 13.52 12.41 12.59 62.42%
DPS 8.75 9.00 9.00 7.50 7.50 7.50 7.50 10.85%
NAPS 3.34 3.33 3.33 3.23 3.21 3.50 3.47 -2.52%
Adjusted Per Share Value based on latest NOSH - 231,942
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 169.92 150.33 138.32 109.26 90.64 77.70 71.32 78.66%
EPS 20.62 13.98 13.33 11.04 10.43 9.58 9.70 65.55%
DPS 6.93 6.93 6.93 5.78 5.78 5.78 5.78 12.89%
NAPS 2.6472 2.5661 2.5649 2.4875 2.4774 2.7032 2.6739 -0.66%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.38 1.70 1.02 0.96 1.01 0.78 0.76 -
P/RPS 1.11 0.87 0.57 0.68 0.86 0.78 0.82 22.43%
P/EPS 9.15 9.37 5.89 6.70 7.47 6.29 6.04 32.00%
EY 10.93 10.67 16.97 14.93 13.38 15.91 16.56 -24.25%
DY 3.67 5.29 8.82 7.81 7.43 9.62 9.87 -48.38%
P/NAPS 0.71 0.51 0.31 0.30 0.31 0.22 0.22 118.85%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 24/05/07 27/02/07 30/11/06 16/08/06 25/05/06 28/02/06 -
Price 1.99 1.94 1.44 1.00 0.98 0.98 0.77 -
P/RPS 0.93 0.99 0.80 0.70 0.83 0.97 0.83 7.90%
P/EPS 7.65 10.69 8.32 6.98 7.25 7.90 6.12 16.08%
EY 13.07 9.35 12.02 14.34 13.79 12.66 16.35 -13.90%
DY 4.40 4.64 6.25 7.50 7.65 7.65 9.74 -41.21%
P/NAPS 0.60 0.58 0.43 0.31 0.31 0.28 0.22 95.56%

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