[UMLAND] YoY Annual (Unaudited) Result on 31-Dec-2006 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
YoY- 37.44%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 208,506 172,083 396,767 416,577 214,805 164,845 108,788 11.44%
PBT 62,917 576 71,053 67,463 36,859 35,018 23,655 17.69%
Tax -5,449 -1,843 -11,102 -10,886 -3,131 -14,453 -9,454 -8.76%
NP 57,468 -1,267 59,951 56,577 33,728 20,565 14,201 26.20%
-
NP to SH 55,035 -3,462 46,611 40,148 29,211 20,565 14,201 25.30%
-
Tax Rate 8.66% 319.97% 15.62% 16.14% 8.49% 41.27% 39.97% -
Total Cost 151,038 173,350 336,816 360,000 181,077 144,280 94,587 8.10%
-
Net Worth 858,916 817,758 822,108 772,344 746,911 733,469 718,158 3.02%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 23,547 6,048 23,829 20,874 17,397 17,408 11,583 12.53%
Div Payout % 42.79% 0.00% 51.12% 51.99% 59.56% 84.65% 81.57% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 858,916 817,758 822,108 772,344 746,911 733,469 718,158 3.02%
NOSH 241,268 241,940 238,292 231,935 231,960 232,110 231,663 0.67%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 27.56% -0.74% 15.11% 13.58% 15.70% 12.48% 13.05% -
ROE 6.41% -0.42% 5.67% 5.20% 3.91% 2.80% 1.98% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 86.42 71.13 166.50 179.61 92.60 71.02 46.96 10.68%
EPS 22.81 -1.43 19.56 17.31 12.59 8.86 6.13 24.45%
DPS 9.76 2.50 10.00 9.00 7.50 7.50 5.00 11.78%
NAPS 3.56 3.38 3.45 3.33 3.22 3.16 3.10 2.33%
Adjusted Per Share Value based on latest NOSH - 231,975
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 69.23 57.14 131.74 138.32 71.32 54.73 36.12 11.44%
EPS 18.27 -1.15 15.48 13.33 9.70 6.83 4.72 25.27%
DPS 7.82 2.01 7.91 6.93 5.78 5.78 3.85 12.52%
NAPS 2.8519 2.7153 2.7297 2.5645 2.48 2.4354 2.3846 3.02%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.12 0.80 1.83 1.02 0.76 0.80 1.02 -
P/RPS 1.30 1.12 1.10 0.57 0.82 1.13 2.17 -8.17%
P/EPS 4.91 -55.91 9.36 5.89 6.04 9.03 16.64 -18.39%
EY 20.37 -1.79 10.69 16.97 16.57 11.08 6.01 22.53%
DY 8.71 3.13 5.46 8.82 9.87 9.38 4.90 10.05%
P/NAPS 0.31 0.24 0.53 0.31 0.24 0.25 0.33 -1.03%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 28/02/08 27/02/07 28/02/06 28/02/05 27/02/04 -
Price 1.20 0.88 1.59 1.44 0.77 0.80 1.05 -
P/RPS 1.39 1.24 0.95 0.80 0.83 1.13 2.24 -7.63%
P/EPS 5.26 -61.50 8.13 8.32 6.11 9.03 17.13 -17.84%
EY 19.01 -1.63 12.30 12.02 16.35 11.08 5.84 21.71%
DY 8.13 2.84 6.29 6.25 9.74 9.38 4.76 9.32%
P/NAPS 0.34 0.26 0.46 0.43 0.24 0.25 0.34 0.00%

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