[YTLLAND] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -87.51%
YoY- 2.88%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 52,402 28,050 22,724 20,957 33,130 9,899 205 3941.38%
PBT 19,244 4,979 9,949 2,459 15,871 1,285 1,393 476.66%
Tax -1,679 -962 -2,314 -389 701 -284 -4 5526.76%
NP 17,565 4,017 7,635 2,070 16,572 1,001 1,389 443.62%
-
NP to SH 17,565 4,017 7,635 2,070 16,572 1,001 1,389 443.62%
-
Tax Rate 8.72% 19.32% 23.26% 15.82% -4.42% 22.10% 0.29% -
Total Cost 34,837 24,033 15,089 18,887 16,558 8,898 -1,184 -
-
Net Worth 336,575 396,879 395,773 393,766 305,376 334,117 84,378 151.72%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 336,575 396,879 395,773 393,766 305,376 334,117 84,378 151.72%
NOSH 338,232 160,680 155,816 155,639 152,688 135,270 129,813 89.46%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 33.52% 14.32% 33.60% 9.88% 50.02% 10.11% 677.56% -
ROE 5.22% 1.01% 1.93% 0.53% 5.43% 0.30% 1.65% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 31.14 17.46 14.58 13.47 21.70 7.32 0.16 3269.20%
EPS 5.22 2.50 4.90 1.33 10.85 0.74 1.07 187.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.47 2.54 2.53 2.00 2.47 0.65 111.69%
Adjusted Per Share Value based on latest NOSH - 155,639
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.21 3.32 2.69 2.48 3.92 1.17 0.02 4501.43%
EPS 2.08 0.48 0.90 0.25 1.96 0.12 0.16 453.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3986 0.47 0.4687 0.4664 0.3617 0.3957 0.0999 151.77%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.15 2.62 2.39 1.75 1.59 1.43 1.58 -
P/RPS 6.90 15.01 16.39 13.00 7.33 19.54 1,000.51 -96.38%
P/EPS 20.60 104.80 48.78 131.58 14.65 193.24 147.66 -73.13%
EY 4.85 0.95 2.05 0.76 6.83 0.52 0.68 270.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.06 0.94 0.69 0.80 0.58 2.43 -41.79%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 -
Price 1.08 2.29 2.46 2.39 1.71 1.45 1.56 -
P/RPS 3.47 13.12 16.87 17.75 7.88 19.81 987.85 -97.69%
P/EPS 10.35 91.60 50.20 179.70 15.76 195.95 145.79 -82.88%
EY 9.66 1.09 1.99 0.56 6.35 0.51 0.69 481.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.93 0.97 0.94 0.86 0.59 2.40 -63.04%

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