[YTLLAND] QoQ 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- 0.8%
YoY- 17.25%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Quarter 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 45,593 41,502 45,338 43,091 52,402 28,050 12.52%
PBT 6,819 12,666 13,759 8,707 9,665 19,244 4,979 23.30%
Tax -1,243 3,341 -4,395 245 -784 -1,679 -962 18.61%
NP 5,576 16,007 9,364 8,952 8,881 17,565 4,017 24.41%
-
NP to SH 5,576 16,007 9,364 8,952 8,881 17,565 4,017 24.41%
-
Tax Rate 18.23% -26.38% 31.94% -2.81% 8.11% 8.72% 19.32% -
Total Cost 27,910 29,586 32,138 36,386 34,210 34,837 24,033 10.47%
-
Net Worth 461,224 347,875 452,764 439,090 433,880 336,575 396,879 10.52%
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 461,224 347,875 452,764 439,090 433,880 336,575 396,879 10.52%
NOSH 344,197 347,875 343,003 340,380 338,969 338,232 160,680 66.09%
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% 35.11% 22.56% 19.75% 20.61% 33.52% 14.32% -
ROE 1.21% 4.60% 2.07% 2.04% 2.05% 5.22% 1.01% -
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 13.11 12.10 13.32 12.71 31.14 17.46 -32.25%
EPS 1.62 4.60 2.73 2.63 2.62 5.22 2.50 -25.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.00 1.32 1.29 1.28 2.00 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 5.40 4.92 5.37 5.10 6.21 3.32 12.64%
EPS 0.66 1.90 1.11 1.06 1.05 2.08 0.48 23.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5463 0.412 0.5362 0.52 0.5139 0.3986 0.47 10.53%
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 7.63 8.35 8.18 8.65 6.90 15.01 -29.18%
P/EPS 53.70 21.73 37.00 41.44 41.98 20.60 104.80 -35.94%
EY 1.86 4.60 2.70 2.41 2.38 4.85 0.95 56.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.00 0.77 0.84 0.86 1.08 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 7.25 8.26 7.58 8.42 3.47 13.12 -30.42%
P/EPS 45.68 20.65 36.63 38.40 40.84 10.35 91.60 -37.08%
EY 2.19 4.84 2.73 2.60 2.45 9.66 1.09 59.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.95 0.76 0.78 0.84 0.54 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