[UMLAND] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -13.31%
YoY- 88.69%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 234,020 313,692 280,518 203,896 126,128 470,276 279,902 -2.93%
PBT 35,262 70,434 43,362 33,010 -11,440 92,502 28,656 3.51%
Tax -12,854 -15,908 -13,838 -2,968 1,978 -19,774 -6,114 13.17%
NP 22,408 54,526 29,524 30,042 -9,462 72,728 22,542 -0.09%
-
NP to SH 19,306 48,438 25,670 25,136 -9,456 58,814 14,928 4.37%
-
Tax Rate 36.45% 22.59% 31.91% 8.99% - 21.38% 21.34% -
Total Cost 211,612 259,166 250,994 173,854 135,590 397,548 257,360 -3.20%
-
Net Worth 911,001 890,120 861,296 820,176 815,338 787,014 744,081 3.42%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 12,061 - - - -
Div Payout % - - - 47.98% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 911,001 890,120 861,296 820,176 815,338 787,014 744,081 3.42%
NOSH 301,656 241,225 241,259 241,228 241,224 235,633 231,801 4.48%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.58% 17.38% 10.52% 14.73% -7.50% 15.46% 8.05% -
ROE 2.12% 5.44% 2.98% 3.06% -1.16% 7.47% 2.01% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 77.58 130.04 116.27 84.52 52.29 199.58 120.75 -7.10%
EPS 6.40 20.08 10.64 10.42 -3.92 24.96 6.44 -0.10%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.02 3.69 3.57 3.40 3.38 3.34 3.21 -1.01%
Adjusted Per Share Value based on latest NOSH - 241,176
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 77.70 104.16 93.14 67.70 41.88 156.15 92.94 -2.93%
EPS 6.41 16.08 8.52 8.35 -3.14 19.53 4.96 4.36%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 3.0249 2.9555 2.8598 2.7233 2.7072 2.6132 2.4706 3.42%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.18 1.95 1.18 1.02 0.99 2.38 1.01 -
P/RPS 2.81 1.50 1.01 1.21 1.89 1.19 0.84 22.27%
P/EPS 34.06 9.71 11.09 9.79 -25.26 9.54 15.68 13.78%
EY 2.94 10.30 9.02 10.22 -3.96 10.49 6.38 -12.10%
DY 0.00 0.00 0.00 4.90 0.00 0.00 0.00 -
P/NAPS 0.72 0.53 0.33 0.30 0.29 0.71 0.31 15.06%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 24/08/11 25/08/10 26/08/09 28/08/08 29/08/07 16/08/06 -
Price 2.49 1.35 1.23 1.10 0.94 1.99 0.98 -
P/RPS 3.21 1.04 1.06 1.30 1.80 1.00 0.81 25.77%
P/EPS 38.91 6.72 11.56 10.56 -23.98 7.97 15.22 16.91%
EY 2.57 14.87 8.65 9.47 -4.17 12.54 6.57 -14.46%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 0.82 0.37 0.34 0.32 0.28 0.60 0.31 17.58%

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