[YTLLAND] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
19-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -74.34%
YoY- -47.2%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 223,643 117,584 102,124 96,036 127,911 136,778 110,474 60.23%
PBT 25,638 16,844 13,418 13,856 49,954 40,250 23,100 7.21%
Tax -1,575 -2,084 -1,866 -2,080 -4,060 -3,770 -3,214 -37.92%
NP 24,063 14,760 11,552 11,776 45,894 36,480 19,886 13.59%
-
NP to SH 19,506 14,760 11,552 11,776 45,894 36,480 19,886 -1.28%
-
Tax Rate 6.14% 12.37% 13.91% 15.01% 8.13% 9.37% 13.91% -
Total Cost 199,580 102,824 90,572 84,260 82,017 100,298 90,588 69.56%
-
Net Worth 1,129,490 1,148,305 1,240,141 1,219,657 506,001 486,944 465,860 80.76%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,129,490 1,148,305 1,240,141 1,219,657 506,001 486,944 465,860 80.76%
NOSH 818,471 826,119 849,411 841,142 351,389 350,320 347,657 77.24%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.76% 12.55% 11.31% 12.26% 35.88% 26.67% 18.00% -
ROE 1.73% 1.29% 0.93% 0.97% 9.07% 7.49% 4.27% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 27.32 14.23 12.02 11.42 36.40 39.04 31.78 -9.61%
EPS 2.39 1.79 1.36 1.40 5.46 10.41 5.72 -44.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.39 1.46 1.45 1.44 1.39 1.34 1.98%
Adjusted Per Share Value based on latest NOSH - 841,142
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 26.49 13.93 12.10 11.37 15.15 16.20 13.08 60.27%
EPS 2.31 1.75 1.37 1.39 5.44 4.32 2.36 -1.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3377 1.36 1.4688 1.4445 0.5993 0.5767 0.5517 80.77%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.80 1.13 0.80 0.70 0.78 0.76 0.64 -
P/RPS 6.59 7.94 6.65 6.13 2.14 1.95 2.01 121.17%
P/EPS 75.53 63.25 58.82 50.00 5.97 7.30 11.19 258.40%
EY 1.32 1.58 1.70 2.00 16.74 13.70 8.94 -72.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.81 0.55 0.48 0.54 0.55 0.48 94.65%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 08/02/07 19/12/06 24/08/06 18/05/06 23/02/06 -
Price 1.75 1.29 0.89 0.71 0.69 0.82 0.69 -
P/RPS 6.40 9.06 7.40 6.22 1.90 2.10 2.17 106.06%
P/EPS 73.43 72.20 65.44 50.71 5.28 7.87 12.06 234.54%
EY 1.36 1.39 1.53 1.97 18.93 12.70 8.29 -70.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.93 0.61 0.49 0.48 0.59 0.51 84.02%

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