[UMLAND] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[UMLAND] UNITED MALAYAN LAND BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 10.27%
YoY- -0.96%
Quarter Report
Latest QR
Upcoming QR
UMLAND's Result
UMLAND's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 292,866 322,667 232,006 202,973 317,839 452,753 233,997 3.80%
PBT 61,549 84,122 67,750 11,588 53,963 72,407 37,680 8.51%
Tax -16,072 -19,415 -8,669 -1,567 -7,065 -12,306 -2,823 33.59%
NP 45,477 64,707 59,081 10,021 46,898 60,101 34,857 4.52%
-
NP to SH 43,098 56,865 57,416 6,789 36,758 42,112 28,864 6.90%
-
Tax Rate 26.11% 23.08% 12.80% 13.52% 13.09% 17.00% 7.49% -
Total Cost 247,389 257,960 172,925 192,952 270,941 392,652 199,140 3.67%
-
Net Worth 826,879 723,782 867,399 822,188 830,214 772,848 814,112 0.25%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 22,613 18,450 17,483 12,036 24,102 20,876 17,406 4.45%
Div Payout % 52.47% 32.45% 30.45% 177.29% 65.57% 49.57% 60.30% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 826,879 723,782 867,399 822,188 830,214 772,848 814,112 0.25%
NOSH 271,999 241,260 241,615 241,111 241,341 232,086 232,603 2.63%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 15.53% 20.05% 25.47% 4.94% 14.76% 13.27% 14.90% -
ROE 5.21% 7.86% 6.62% 0.83% 4.43% 5.45% 3.55% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 107.67 133.74 96.02 84.18 131.70 195.08 100.60 1.13%
EPS 15.84 23.57 23.76 2.82 15.23 18.14 12.41 4.14%
DPS 8.31 7.65 7.26 4.99 10.00 9.00 7.50 1.72%
NAPS 3.04 3.00 3.59 3.41 3.44 3.33 3.50 -2.31%
Adjusted Per Share Value based on latest NOSH - 241,260
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 97.24 107.14 77.03 67.39 105.53 150.33 77.70 3.80%
EPS 14.31 18.88 19.06 2.25 12.21 13.98 9.58 6.91%
DPS 7.51 6.13 5.81 4.00 8.00 6.93 5.78 4.45%
NAPS 2.7456 2.4032 2.8801 2.73 2.7566 2.5661 2.7032 0.25%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.58 1.47 1.19 0.76 1.16 1.70 0.78 -
P/RPS 1.47 1.10 1.24 0.90 0.88 0.87 0.78 11.12%
P/EPS 9.97 6.24 5.01 26.99 7.62 9.37 6.29 7.97%
EY 10.03 16.03 19.97 3.70 13.13 10.67 15.91 -7.39%
DY 5.26 5.20 6.10 6.57 8.62 5.29 9.62 -9.56%
P/NAPS 0.52 0.49 0.33 0.22 0.34 0.51 0.22 15.40%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 30/05/11 26/05/10 21/05/09 22/05/08 24/05/07 25/05/06 -
Price 2.01 1.50 1.04 0.88 1.08 1.94 0.98 -
P/RPS 1.87 1.12 1.08 1.05 0.82 0.99 0.97 11.54%
P/EPS 12.69 6.36 4.38 31.25 7.09 10.69 7.90 8.21%
EY 7.88 15.71 22.85 3.20 14.10 9.35 12.66 -7.59%
DY 4.14 5.10 6.98 5.67 9.26 4.64 7.65 -9.71%
P/NAPS 0.66 0.50 0.29 0.26 0.31 0.58 0.28 15.34%

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