[UMLAND] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 296.1%
YoY- -81.53%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 208,506 192,555 210,967 202,973 172,083 179,131 224,693 -4.84%
PBT 62,917 20,983 22,801 11,588 576 5,569 19,082 121.04%
Tax -5,449 -3,991 -4,316 -1,567 -1,843 737 -226 729.76%
NP 57,468 16,992 18,485 10,021 -1,267 6,306 18,856 109.78%
-
NP to SH 55,035 12,974 13,834 6,789 -3,462 4,142 12,476 168.24%
-
Tax Rate 8.66% 19.02% 18.93% 13.52% 319.97% -13.23% 1.18% -
Total Cost 151,038 175,563 192,482 192,952 173,350 172,825 205,837 -18.60%
-
Net Worth 856,462 813,599 820,576 822,188 721,016 766,133 813,312 3.49%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 23,511 18,036 12,036 12,036 6,008 18,084 24,102 -1.63%
Div Payout % 42.72% 139.02% 87.00% 177.29% 0.00% 436.61% 193.19% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 856,462 813,599 820,576 822,188 721,016 766,133 813,312 3.49%
NOSH 241,257 239,999 241,346 241,111 240,338 226,666 240,625 0.17%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 27.56% 8.82% 8.76% 4.94% -0.74% 3.52% 8.39% -
ROE 6.43% 1.59% 1.69% 0.83% -0.48% 0.54% 1.53% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 86.42 80.23 87.41 84.18 71.60 79.03 93.38 -5.01%
EPS 22.81 5.41 5.73 2.82 -1.44 1.83 5.18 167.93%
DPS 9.76 7.50 4.99 4.99 2.50 7.98 10.00 -1.60%
NAPS 3.55 3.39 3.40 3.41 3.00 3.38 3.38 3.31%
Adjusted Per Share Value based on latest NOSH - 241,111
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 69.23 63.94 70.05 67.39 57.14 59.48 74.61 -4.85%
EPS 18.27 4.31 4.59 2.25 -1.15 1.38 4.14 168.31%
DPS 7.81 5.99 4.00 4.00 2.00 6.00 8.00 -1.58%
NAPS 2.8438 2.7015 2.7246 2.73 2.394 2.5438 2.7005 3.49%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.12 1.11 1.02 0.76 0.80 0.80 0.99 -
P/RPS 1.30 1.38 1.17 0.90 1.12 1.01 1.06 14.53%
P/EPS 4.91 20.53 17.79 26.99 -55.54 43.78 19.09 -59.45%
EY 20.37 4.87 5.62 3.70 -1.80 2.28 5.24 146.62%
DY 8.71 6.76 4.89 6.57 3.12 9.97 10.10 -9.37%
P/NAPS 0.32 0.33 0.30 0.22 0.27 0.24 0.29 6.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 26/08/09 21/05/09 25/02/09 27/11/08 28/08/08 -
Price 1.20 1.14 1.10 0.88 0.88 0.74 0.94 -
P/RPS 1.39 1.42 1.26 1.05 1.23 0.94 1.01 23.65%
P/EPS 5.26 21.09 19.19 31.25 -61.09 40.50 18.13 -56.07%
EY 19.01 4.74 5.21 3.20 -1.64 2.47 5.52 127.53%
DY 8.13 6.58 4.53 5.67 2.84 10.78 10.64 -16.37%
P/NAPS 0.34 0.34 0.32 0.26 0.29 0.22 0.28 13.77%

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