[YTLLAND] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -5.74%
YoY- 211.72%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 176,858 172,364 124,132 95,640 87,362 83,828 43,466 153.78%
PBT 36,744 38,660 33,095 23,182 24,816 9,836 20,563 46.99%
Tax -1,078 -3,136 -5,344 -4,886 -5,406 -1,556 411 -
NP 35,666 35,524 27,751 18,296 19,410 8,280 20,974 42.23%
-
NP to SH 35,666 35,524 27,751 18,296 19,410 8,280 20,974 42.23%
-
Tax Rate 2.93% 8.11% 16.15% 21.08% 21.78% 15.82% -2.00% -
Total Cost 141,192 136,840 96,381 77,344 67,952 75,548 22,492 238.40%
-
Net Worth 438,182 433,880 203,628 388,239 395,043 393,766 343,964 17.42%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 438,182 433,880 203,628 388,239 395,043 393,766 343,964 17.42%
NOSH 339,676 338,969 338,232 157,182 155,528 155,639 136,493 83.13%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 20.17% 20.61% 22.36% 19.13% 22.22% 9.88% 48.25% -
ROE 8.14% 8.19% 13.63% 4.71% 4.91% 2.10% 6.10% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 52.07 50.85 73.76 60.85 56.17 53.86 31.84 38.59%
EPS 10.50 10.48 17.34 11.64 12.48 5.32 15.35 -22.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.28 1.21 2.47 2.54 2.53 2.52 -35.87%
Adjusted Per Share Value based on latest NOSH - 160,680
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 20.95 20.41 14.70 11.33 10.35 9.93 5.15 153.74%
EPS 4.22 4.21 3.29 2.17 2.30 0.98 2.48 42.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.519 0.5139 0.2412 0.4598 0.4679 0.4664 0.4074 17.42%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.09 1.10 2.15 2.62 2.39 1.75 1.59 -
P/RPS 2.09 2.16 2.91 4.31 4.25 3.25 4.99 -43.87%
P/EPS 10.38 10.50 13.04 22.51 19.15 32.89 10.35 0.19%
EY 9.63 9.53 7.67 4.44 5.22 3.04 9.66 -0.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.86 1.78 1.06 0.94 0.69 0.63 21.03%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 20/11/03 28/08/03 -
Price 1.01 1.07 1.08 2.29 2.46 2.39 1.71 -
P/RPS 1.94 2.10 1.46 3.76 4.38 4.44 5.37 -49.11%
P/EPS 9.62 10.21 6.55 19.67 19.71 44.92 11.13 -9.22%
EY 10.40 9.79 15.27 5.08 5.07 2.23 8.99 10.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.84 0.89 0.93 0.97 0.94 0.68 9.53%

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