[UMLAND] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 38.5%
YoY- 11.28%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 89,847 88,382 39,634 58,046 103,608 113,492 57,400 7.74%
PBT 21,625 19,517 1,024 2,842 16,355 17,143 13,180 8.59%
Tax -7,133 -4,664 -1,948 -2,273 -3,236 -4,442 -2,850 16.51%
NP 14,492 14,853 -924 569 13,119 12,701 10,330 5.80%
-
NP to SH 14,196 12,757 -792 68 8,402 9,672 7,845 10.38%
-
Tax Rate 32.98% 23.90% 190.23% 79.98% 19.79% 25.91% 21.62% -
Total Cost 75,355 73,529 40,558 57,477 90,489 100,791 47,070 8.15%
-
Net Worth 904,203 858,505 813,599 766,133 806,495 749,174 731,116 3.60%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 7,535 6,028 5,999 - 6,018 5,798 5,802 4.45%
Div Payout % 53.08% 47.26% 0.00% - 71.63% 59.95% 73.96% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 904,203 858,505 813,599 766,133 806,495 749,174 731,116 3.60%
NOSH 301,401 241,153 239,999 226,666 240,744 231,942 232,100 4.44%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 16.13% 16.81% -2.33% 0.98% 12.66% 11.19% 18.00% -
ROE 1.57% 1.49% -0.10% 0.01% 1.04% 1.29% 1.07% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 29.81 36.65 16.51 25.61 43.04 48.93 24.73 3.16%
EPS 4.71 5.29 -0.33 0.03 3.49 4.17 3.38 5.68%
DPS 2.50 2.50 2.50 0.00 2.50 2.50 2.50 0.00%
NAPS 3.00 3.56 3.39 3.38 3.35 3.23 3.15 -0.80%
Adjusted Per Share Value based on latest NOSH - 301,401
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 29.83 29.35 13.16 19.27 34.40 37.68 19.06 7.74%
EPS 4.71 4.24 -0.26 0.02 2.79 3.21 2.60 10.40%
DPS 2.50 2.00 1.99 0.00 2.00 1.93 1.93 4.40%
NAPS 3.0023 2.8506 2.7015 2.5438 2.6779 2.4875 2.4276 3.60%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.26 1.26 1.11 0.80 1.92 0.96 0.79 -
P/RPS 4.23 3.44 6.72 3.12 4.46 1.96 3.19 4.81%
P/EPS 26.75 23.82 -336.36 2,666.67 55.01 23.02 23.37 2.27%
EY 3.74 4.20 -0.30 0.04 1.82 4.34 4.28 -2.22%
DY 1.98 1.98 2.25 0.00 1.30 2.60 3.16 -7.49%
P/NAPS 0.42 0.35 0.33 0.24 0.57 0.30 0.25 9.02%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 24/11/10 23/11/09 27/11/08 28/11/07 30/11/06 23/11/05 -
Price 1.43 1.43 1.14 0.74 1.78 1.00 0.78 -
P/RPS 4.80 3.90 6.90 2.89 4.14 2.04 3.15 7.26%
P/EPS 30.36 27.03 -345.45 2,466.67 51.00 23.98 23.08 4.67%
EY 3.29 3.70 -0.29 0.04 1.96 4.17 4.33 -4.47%
DY 1.75 1.75 2.19 0.00 1.40 2.50 3.21 -9.61%
P/NAPS 0.48 0.40 0.34 0.22 0.53 0.31 0.25 11.47%

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