[YTLLAND] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 100.8%
YoY- 83.75%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 33,486 175,524 129,931 88,429 43,091 124,132 71,730 -39.79%
PBT 6,819 44,798 32,131 18,372 9,665 33,095 17,387 -46.39%
Tax -1,243 -1,594 -4,934 -539 -784 -5,344 -3,665 -51.33%
NP 5,576 43,204 27,197 17,833 8,881 27,751 13,722 -45.10%
-
NP to SH 5,576 43,204 27,197 17,833 8,881 27,751 13,722 -45.10%
-
Tax Rate 18.23% 3.56% 15.36% 2.93% 8.11% 16.15% 21.08% -
Total Cost 27,910 132,320 102,734 70,596 34,210 96,381 58,008 -38.57%
-
Net Worth 461,224 464,297 449,312 438,182 433,880 203,628 388,239 12.15%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 461,224 464,297 449,312 438,182 433,880 203,628 388,239 12.15%
NOSH 344,197 341,394 340,387 339,676 338,969 338,232 157,182 68.55%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 16.65% 24.61% 20.93% 20.17% 20.61% 22.36% 19.13% -
ROE 1.21% 9.31% 6.05% 4.07% 2.05% 13.63% 3.53% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.73 51.41 38.17 26.03 12.71 73.76 45.63 -64.27%
EPS 1.62 12.66 7.99 5.25 2.62 17.34 8.73 -67.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.36 1.32 1.29 1.28 1.21 2.47 -33.45%
Adjusted Per Share Value based on latest NOSH - 340,380
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.97 20.79 15.39 10.47 5.10 14.70 8.50 -39.77%
EPS 0.66 5.12 3.22 2.11 1.05 3.29 1.63 -45.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5463 0.5499 0.5321 0.519 0.5139 0.2412 0.4598 12.16%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.87 1.00 1.01 1.09 1.10 2.15 2.62 -
P/RPS 8.94 1.95 2.65 4.19 8.65 2.91 5.74 34.32%
P/EPS 53.70 7.90 12.64 20.76 41.98 13.04 30.01 47.33%
EY 1.86 12.66 7.91 4.82 2.38 7.67 3.33 -32.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.74 0.77 0.84 0.86 1.78 1.06 -27.80%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 -
Price 0.74 0.95 1.00 1.01 1.07 1.08 2.29 -
P/RPS 7.61 1.85 2.62 3.88 8.42 1.46 5.02 31.93%
P/EPS 45.68 7.51 12.52 19.24 40.84 6.55 26.23 44.70%
EY 2.19 13.32 7.99 5.20 2.45 15.27 3.81 -30.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.70 0.76 0.78 0.84 0.89 0.93 -29.52%

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