[YTLLAND] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 19.14%
YoY- 55.68%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 136,778 110,474 133,944 175,524 173,241 176,858 172,364 -14.29%
PBT 40,250 23,100 27,276 44,798 42,841 36,744 38,660 2.72%
Tax -3,770 -3,214 -4,972 -1,594 -6,578 -1,078 -3,136 13.07%
NP 36,480 19,886 22,304 43,204 36,262 35,666 35,524 1.78%
-
NP to SH 36,480 19,886 22,304 43,204 36,262 35,666 35,524 1.78%
-
Tax Rate 9.37% 13.91% 18.23% 3.56% 15.35% 2.93% 8.11% -
Total Cost 100,298 90,588 111,640 132,320 136,978 141,192 136,840 -18.72%
-
Net Worth 486,944 465,860 461,224 464,297 449,312 438,182 433,880 8.00%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 486,944 465,860 461,224 464,297 449,312 438,182 433,880 8.00%
NOSH 350,320 347,657 344,197 341,394 340,387 339,676 338,969 2.22%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 26.67% 18.00% 16.65% 24.61% 20.93% 20.17% 20.61% -
ROE 7.49% 4.27% 4.84% 9.31% 8.07% 8.14% 8.19% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 39.04 31.78 38.91 51.41 50.90 52.07 50.85 -16.16%
EPS 10.41 5.72 6.48 12.66 10.65 10.50 10.48 -0.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.34 1.34 1.36 1.32 1.29 1.28 5.65%
Adjusted Per Share Value based on latest NOSH - 347,875
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 16.20 13.08 15.86 20.79 20.52 20.95 20.41 -14.28%
EPS 4.32 2.36 2.64 5.12 4.29 4.22 4.21 1.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5767 0.5517 0.5463 0.5499 0.5321 0.519 0.5139 7.99%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.76 0.64 0.87 1.00 1.01 1.09 1.10 -
P/RPS 1.95 2.01 2.24 1.95 1.98 2.09 2.16 -6.59%
P/EPS 7.30 11.19 13.43 7.90 9.48 10.38 10.50 -21.53%
EY 13.70 8.94 7.45 12.66 10.55 9.63 9.53 27.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.48 0.65 0.74 0.77 0.84 0.86 -25.79%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 -
Price 0.82 0.69 0.74 0.95 1.00 1.01 1.07 -
P/RPS 2.10 2.17 1.90 1.85 1.96 1.94 2.10 0.00%
P/EPS 7.87 12.06 11.42 7.51 9.39 9.62 10.21 -15.94%
EY 12.70 8.29 8.76 13.32 10.65 10.40 9.79 18.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 0.55 0.70 0.76 0.78 0.84 -21.00%

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