[YTLLAND] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -36.44%
YoY- 211.72%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 64,191 43,466 12,974 13,512 23,108 23,361 20,723 112.34%
PBT 21,008 20,563 16,746 15,307 24,012 21,954 9,900 65.05%
Tax 24 411 -283 8 85 24 17 25.82%
NP 21,032 20,974 16,463 15,315 24,097 21,978 9,917 64.99%
-
NP to SH 21,032 20,974 16,463 15,315 24,097 21,978 9,917 64.99%
-
Tax Rate -0.11% -2.00% 1.69% -0.05% -0.35% -0.11% -0.17% -
Total Cost 43,159 22,492 -3,489 -1,803 -989 1,383 10,806 151.51%
-
Net Worth 311,278 305,376 334,117 84,378 82,543 81,326 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 311,278 305,376 334,117 84,378 82,543 81,326 0 -
NOSH 155,639 152,688 135,270 129,813 128,974 129,089 125,104 15.65%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 32.76% 48.25% 126.89% 113.34% 104.28% 94.08% 47.86% -
ROE 6.76% 6.87% 4.93% 18.15% 29.19% 27.02% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 41.24 28.47 9.59 10.41 17.92 18.10 16.56 83.62%
EPS 13.51 13.74 12.17 11.80 18.68 17.03 7.93 42.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.47 0.65 0.64 0.63 0.00 -
Adjusted Per Share Value based on latest NOSH - 129,813
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.60 5.15 1.54 1.60 2.74 2.77 2.45 112.55%
EPS 2.49 2.48 1.95 1.81 2.85 2.60 1.17 65.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3687 0.3617 0.3957 0.0999 0.0978 0.0963 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.75 1.59 1.43 1.58 1.50 1.98 1.58 -
P/RPS 4.24 5.59 14.91 15.18 8.37 10.94 9.54 -41.73%
P/EPS 12.95 11.58 11.75 13.39 8.03 11.63 19.93 -24.96%
EY 7.72 8.64 8.51 7.47 12.46 8.60 5.02 33.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.80 0.58 2.43 2.34 3.14 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 30/05/02 -
Price 2.39 1.71 1.45 1.56 1.80 1.66 2.14 -
P/RPS 5.79 6.01 15.12 14.99 10.05 9.17 12.92 -41.41%
P/EPS 17.69 12.45 11.91 13.22 9.63 9.75 27.00 -24.54%
EY 5.65 8.03 8.39 7.56 10.38 10.26 3.70 32.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.86 0.59 2.40 2.81 2.63 0.00 -

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