[YTLLAND] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
19-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -5.73%
YoY- 8.43%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 223,643 120,553 130,773 125,471 134,948 148,176 142,332 35.26%
PBT 25,638 32,399 45,113 46,599 49,954 42,854 37,975 -23.09%
Tax -1,575 -2,795 -3,386 -3,337 -4,060 513 -2,661 -29.57%
NP 24,063 29,604 41,727 43,262 45,894 43,367 35,314 -22.61%
-
NP to SH 19,506 29,604 41,727 43,262 45,894 43,367 35,314 -32.75%
-
Tax Rate 6.14% 8.63% 7.51% 7.16% 8.13% -1.20% 7.01% -
Total Cost 199,580 90,949 89,046 82,209 89,054 104,809 107,018 51.68%
-
Net Worth 834,021 1,149,790 1,216,094 1,219,657 355,088 355,448 349,360 78.90%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 834,021 1,149,790 1,216,094 1,219,657 355,088 355,448 349,360 78.90%
NOSH 834,021 827,187 832,941 841,142 355,088 355,448 349,360 78.90%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.76% 24.56% 31.91% 34.48% 34.01% 29.27% 24.81% -
ROE 2.34% 2.57% 3.43% 3.55% 12.92% 12.20% 10.11% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 26.82 14.57 15.70 14.92 38.00 41.69 40.74 -24.38%
EPS 2.34 3.58 5.01 5.14 12.92 12.20 10.11 -62.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.39 1.46 1.45 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 841,142
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 26.49 14.28 15.49 14.86 15.98 17.55 16.86 35.26%
EPS 2.31 3.51 4.94 5.12 5.44 5.14 4.18 -32.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9878 1.3618 1.4403 1.4445 0.4205 0.421 0.4138 78.90%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.80 1.13 0.80 0.70 0.78 0.76 0.64 -
P/RPS 6.71 7.75 5.10 4.69 2.05 1.82 1.57 164.06%
P/EPS 76.96 31.57 15.97 13.61 6.03 6.23 6.33 431.16%
EY 1.30 3.17 6.26 7.35 16.57 16.05 15.79 -81.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 0.81 0.55 0.48 0.78 0.76 0.64 99.62%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 08/02/07 19/12/06 24/08/06 18/05/06 23/02/06 -
Price 1.75 1.29 0.89 0.71 0.69 0.82 0.69 -
P/RPS 6.53 8.85 5.67 4.76 1.82 1.97 1.69 146.84%
P/EPS 74.83 36.04 17.77 13.80 5.34 6.72 6.83 395.45%
EY 1.34 2.77 5.63 7.24 18.73 14.88 14.65 -79.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 0.93 0.61 0.49 0.69 0.82 0.69 86.29%

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