[YTLLAND] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 134.42%
YoY- 185.36%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 172,364 124,132 95,640 87,362 83,828 43,466 13,781 436.34%
PBT 38,660 33,095 23,182 24,816 9,836 20,563 6,256 235.63%
Tax -3,136 -5,344 -4,886 -5,406 -1,556 411 -386 302.59%
NP 35,524 27,751 18,296 19,410 8,280 20,974 5,869 231.04%
-
NP to SH 35,524 27,751 18,296 19,410 8,280 20,974 5,869 231.04%
-
Tax Rate 8.11% 16.15% 21.08% 21.78% 15.82% -2.00% 6.17% -
Total Cost 136,840 96,381 77,344 67,952 75,548 22,492 7,912 565.31%
-
Net Worth 433,880 203,628 388,239 395,043 393,766 343,964 323,599 21.52%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 433,880 203,628 388,239 395,043 393,766 343,964 323,599 21.52%
NOSH 338,969 338,232 157,182 155,528 155,639 136,493 131,011 88.14%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 20.61% 22.36% 19.13% 22.22% 9.88% 48.25% 42.59% -
ROE 8.19% 13.63% 4.71% 4.91% 2.10% 6.10% 1.81% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 50.85 73.76 60.85 56.17 53.86 31.84 10.52 185.06%
EPS 10.48 17.34 11.64 12.48 5.32 15.35 4.48 75.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.21 2.47 2.54 2.53 2.52 2.47 -35.40%
Adjusted Per Share Value based on latest NOSH - 155,816
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 20.41 14.70 11.33 10.35 9.93 5.15 1.63 436.74%
EPS 4.21 3.29 2.17 2.30 0.98 2.48 0.70 229.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5139 0.2412 0.4598 0.4679 0.4664 0.4074 0.3833 21.52%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.10 2.15 2.62 2.39 1.75 1.59 1.43 -
P/RPS 2.16 2.91 4.31 4.25 3.25 4.99 13.59 -70.55%
P/EPS 10.50 13.04 22.51 19.15 32.89 10.35 31.92 -52.25%
EY 9.53 7.67 4.44 5.22 3.04 9.66 3.13 109.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.78 1.06 0.94 0.69 0.63 0.58 29.93%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 26/08/04 27/05/04 26/02/04 20/11/03 28/08/03 22/05/03 -
Price 1.07 1.08 2.29 2.46 2.39 1.71 1.45 -
P/RPS 2.10 1.46 3.76 4.38 4.44 5.37 13.78 -71.37%
P/EPS 10.21 6.55 19.67 19.71 44.92 11.13 32.37 -53.56%
EY 9.79 15.27 5.08 5.07 2.23 8.99 3.09 115.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.89 0.93 0.97 0.94 0.68 0.59 26.47%

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