[UMLAND] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -19.43%
YoY- 44.8%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 396,767 416,577 214,805 164,845 108,788 135,823 150,521 17.52%
PBT 71,053 67,463 36,859 35,018 23,656 18,067 14,585 30.18%
Tax -11,102 -10,886 -3,400 -14,453 -9,454 -7,855 -4,581 15.88%
NP 59,951 56,577 33,459 20,565 14,202 10,212 10,004 34.75%
-
NP to SH 46,611 40,148 29,211 20,565 14,202 10,212 10,004 29.22%
-
Tax Rate 15.62% 16.14% 9.22% 41.27% 39.96% 43.48% 31.41% -
Total Cost 336,816 360,000 181,346 144,280 94,586 125,611 140,517 15.67%
-
Net Worth 831,875 772,479 805,291 731,447 718,056 726,081 728,327 2.23%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 24,102 20,876 17,406 17,360 11,581 11,488 - -
Div Payout % 51.71% 52.00% 59.59% 84.42% 81.55% 112.50% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 831,875 772,479 805,291 731,447 718,056 726,081 728,327 2.23%
NOSH 241,123 231,975 232,072 231,470 231,631 229,772 231,214 0.70%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 15.11% 13.58% 15.58% 12.48% 13.05% 7.52% 6.65% -
ROE 5.60% 5.20% 3.63% 2.81% 1.98% 1.41% 1.37% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 164.55 179.58 92.56 71.22 46.97 59.11 65.10 16.70%
EPS 19.33 17.31 12.59 8.88 6.13 4.44 4.33 28.30%
DPS 10.00 9.00 7.50 7.50 5.00 5.00 0.00 -
NAPS 3.45 3.33 3.47 3.16 3.10 3.16 3.15 1.52%
Adjusted Per Share Value based on latest NOSH - 231,470
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 131.74 138.32 71.32 54.73 36.12 45.10 49.98 17.52%
EPS 15.48 13.33 9.70 6.83 4.72 3.39 3.32 29.23%
DPS 8.00 6.93 5.78 5.76 3.85 3.81 0.00 -
NAPS 2.7621 2.5649 2.6739 2.4287 2.3842 2.4109 2.4183 2.23%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.83 1.02 0.76 0.80 1.02 0.96 1.44 -
P/RPS 1.11 0.57 0.82 1.12 2.17 1.62 2.21 -10.83%
P/EPS 9.47 5.89 6.04 9.00 16.64 21.60 33.28 -18.89%
EY 10.56 16.97 16.56 11.11 6.01 4.63 3.00 23.32%
DY 5.46 8.82 9.87 9.38 4.90 5.21 0.00 -
P/NAPS 0.53 0.31 0.22 0.25 0.33 0.30 0.46 2.38%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 1.59 1.44 0.77 0.80 1.05 0.94 1.44 -
P/RPS 0.97 0.80 0.83 1.12 2.24 1.59 2.21 -12.81%
P/EPS 8.23 8.32 6.12 9.00 17.13 21.15 33.28 -20.76%
EY 12.16 12.02 16.35 11.11 5.84 4.73 3.00 26.25%
DY 6.29 6.25 9.74 9.38 4.76 5.32 0.00 -
P/NAPS 0.46 0.43 0.22 0.25 0.34 0.30 0.46 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