[UMLAND] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -6.22%
YoY- 213.23%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 246,817 232,006 208,506 192,555 210,967 202,973 172,083 27.26%
PBT 68,093 67,750 62,917 20,983 22,801 11,588 576 2329.86%
Tax -10,884 -8,669 -5,449 -3,991 -4,316 -1,567 -1,843 227.78%
NP 57,209 59,081 57,468 16,992 18,485 10,021 -1,267 -
-
NP to SH 55,302 57,416 55,035 12,974 13,834 6,789 -3,462 -
-
Tax Rate 15.98% 12.80% 8.66% 19.02% 18.93% 13.52% 319.97% -
Total Cost 189,608 172,925 151,038 175,563 192,482 192,952 173,350 6.17%
-
Net Worth 863,649 867,399 856,462 813,599 820,576 822,188 721,016 12.82%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 17,483 17,483 23,511 18,036 12,036 12,036 6,008 104.22%
Div Payout % 31.62% 30.45% 42.72% 139.02% 87.00% 177.29% 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 863,649 867,399 856,462 813,599 820,576 822,188 721,016 12.82%
NOSH 241,918 241,615 241,257 239,999 241,346 241,111 240,338 0.43%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 23.18% 25.47% 27.56% 8.82% 8.76% 4.94% -0.74% -
ROE 6.40% 6.62% 6.43% 1.59% 1.69% 0.83% -0.48% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 102.02 96.02 86.42 80.23 87.41 84.18 71.60 26.70%
EPS 22.86 23.76 22.81 5.41 5.73 2.82 -1.44 -
DPS 7.26 7.26 9.76 7.50 4.99 4.99 2.50 103.94%
NAPS 3.57 3.59 3.55 3.39 3.40 3.41 3.00 12.33%
Adjusted Per Share Value based on latest NOSH - 239,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 81.95 77.03 69.23 63.94 70.05 67.39 57.14 27.26%
EPS 18.36 19.06 18.27 4.31 4.59 2.25 -1.15 -
DPS 5.81 5.81 7.81 5.99 4.00 4.00 2.00 103.99%
NAPS 2.8676 2.8801 2.8438 2.7015 2.7246 2.73 2.394 12.82%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.18 1.19 1.12 1.11 1.02 0.76 0.80 -
P/RPS 1.16 1.24 1.30 1.38 1.17 0.90 1.12 2.37%
P/EPS 5.16 5.01 4.91 20.53 17.79 26.99 -55.54 -
EY 19.37 19.97 20.37 4.87 5.62 3.70 -1.80 -
DY 6.15 6.10 8.71 6.76 4.89 6.57 3.12 57.40%
P/NAPS 0.33 0.33 0.32 0.33 0.30 0.22 0.27 14.35%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 25/02/10 23/11/09 26/08/09 21/05/09 25/02/09 -
Price 1.23 1.04 1.20 1.14 1.10 0.88 0.88 -
P/RPS 1.21 1.08 1.39 1.42 1.26 1.05 1.23 -1.08%
P/EPS 5.38 4.38 5.26 21.09 19.19 31.25 -61.09 -
EY 18.59 22.85 19.01 4.74 5.21 3.20 -1.64 -
DY 5.90 6.98 8.13 6.58 4.53 5.67 2.84 63.03%
P/NAPS 0.34 0.29 0.34 0.34 0.32 0.26 0.29 11.21%

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