[YTLLAND] QoQ 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- 268.84%
YoY- 449.68%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
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 43,091 52,402 28,050 22,724 20,957 33,130 9,899 165.88%
PBT 9,665 19,244 4,979 9,949 2,459 15,871 1,285 282.47%
Tax -784 -1,679 -962 -2,314 -389 701 -284 96.42%
NP 8,881 17,565 4,017 7,635 2,070 16,572 1,001 326.86%
-
NP to SH 8,881 17,565 4,017 7,635 2,070 16,572 1,001 326.86%
-
Tax Rate 8.11% 8.72% 19.32% 23.26% 15.82% -4.42% 22.10% -
Total Cost 34,210 34,837 24,033 15,089 18,887 16,558 8,898 144.81%
-
Net Worth 433,880 336,575 396,879 395,773 393,766 305,376 334,117 18.97%
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 433,880 336,575 396,879 395,773 393,766 305,376 334,117 18.97%
NOSH 338,969 338,232 160,680 155,816 155,639 152,688 135,270 84.18%
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% 33.52% 14.32% 33.60% 9.88% 50.02% 10.11% -
ROE 2.05% 5.22% 1.01% 1.93% 0.53% 5.43% 0.30% -
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 12.71 31.14 17.46 14.58 13.47 21.70 7.32 44.31%
EPS 2.62 5.22 2.50 4.90 1.33 10.85 0.74 131.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 2.00 2.47 2.54 2.53 2.00 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 5.10 6.21 3.32 2.69 2.48 3.92 1.17 166.12%
EPS 1.05 2.08 0.48 0.90 0.25 1.96 0.12 322.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5139 0.3986 0.47 0.4687 0.4664 0.3617 0.3957 18.97%
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 8.65 6.90 15.01 16.39 13.00 7.33 19.54 -41.82%
P/EPS 41.98 20.60 104.80 48.78 131.58 14.65 193.24 -63.76%
EY 2.38 4.85 0.95 2.05 0.76 6.83 0.52 174.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.08 1.06 0.94 0.69 0.80 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 8.42 3.47 13.12 16.87 17.75 7.88 19.81 -43.38%
P/EPS 40.84 10.35 91.60 50.20 179.70 15.76 195.95 -64.74%
EY 2.45 9.66 1.09 1.99 0.56 6.35 0.51 183.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.54 0.93 0.97 0.94 0.86 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