[YTLLAND] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 1.67%
YoY- 98.2%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 110,474 133,944 175,524 173,241 176,858 172,364 124,132 -7.45%
PBT 23,100 27,276 44,798 42,841 36,744 38,660 33,095 -21.26%
Tax -3,214 -4,972 -1,594 -6,578 -1,078 -3,136 -5,344 -28.68%
NP 19,886 22,304 43,204 36,262 35,666 35,524 27,751 -19.87%
-
NP to SH 19,886 22,304 43,204 36,262 35,666 35,524 27,751 -19.87%
-
Tax Rate 13.91% 18.23% 3.56% 15.35% 2.93% 8.11% 16.15% -
Total Cost 90,588 111,640 132,320 136,978 141,192 136,840 96,381 -4.03%
-
Net Worth 465,860 461,224 464,297 449,312 438,182 433,880 203,628 73.36%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 465,860 461,224 464,297 449,312 438,182 433,880 203,628 73.36%
NOSH 347,657 344,197 341,394 340,387 339,676 338,969 338,232 1.84%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 18.00% 16.65% 24.61% 20.93% 20.17% 20.61% 22.36% -
ROE 4.27% 4.84% 9.31% 8.07% 8.14% 8.19% 13.63% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 31.78 38.91 51.41 50.90 52.07 50.85 73.76 -42.86%
EPS 5.72 6.48 12.66 10.65 10.50 10.48 17.34 -52.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.34 1.36 1.32 1.29 1.28 1.21 7.02%
Adjusted Per Share Value based on latest NOSH - 343,003
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 13.08 15.86 20.79 20.52 20.95 20.41 14.70 -7.46%
EPS 2.36 2.64 5.12 4.29 4.22 4.21 3.29 -19.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5517 0.5463 0.5499 0.5321 0.519 0.5139 0.2412 73.33%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.64 0.87 1.00 1.01 1.09 1.10 2.15 -
P/RPS 2.01 2.24 1.95 1.98 2.09 2.16 2.91 -21.80%
P/EPS 11.19 13.43 7.90 9.48 10.38 10.50 13.04 -9.67%
EY 8.94 7.45 12.66 10.55 9.63 9.53 7.67 10.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.65 0.74 0.77 0.84 0.86 1.78 -58.16%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 -
Price 0.69 0.74 0.95 1.00 1.01 1.07 1.08 -
P/RPS 2.17 1.90 1.85 1.96 1.94 2.10 1.46 30.14%
P/EPS 12.06 11.42 7.51 9.39 9.62 10.21 6.55 50.05%
EY 8.29 8.76 13.32 10.65 10.40 9.79 15.27 -33.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.70 0.76 0.78 0.84 0.89 -30.93%

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