[YTLLAND] QoQ TTM 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- 29.7%
YoY- 78.11%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 146,267 124,133 104,861 86,710 64,191 43,466 12,974 400.57%
PBT 43,837 36,631 33,258 29,564 21,008 20,563 16,746 89.60%
Tax -5,739 -5,344 -2,964 -2,286 24 411 -283 639.58%
NP 38,098 31,287 30,294 27,278 21,032 20,974 16,463 74.68%
-
NP to SH 38,098 31,287 30,294 27,278 21,032 20,974 16,463 74.68%
-
Tax Rate 13.09% 14.59% 8.91% 7.73% -0.11% -2.00% 1.69% -
Total Cost 108,169 92,846 74,567 59,432 43,159 22,492 -3,489 -
-
Net Worth 433,880 336,575 321,360 311,632 311,278 305,376 334,117 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 433,880 336,575 321,360 311,632 311,278 305,376 334,117 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 26.05% 25.20% 28.89% 31.46% 32.76% 48.25% 126.89% -
ROE 8.78% 9.30% 9.43% 8.75% 6.76% 6.87% 4.93% -
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 43.15 73.76 65.26 55.65 41.24 28.47 9.59 171.80%
EPS 11.24 18.59 18.85 17.51 13.51 13.74 12.17 -5.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 2.00 2.00 2.00 2.00 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 17.32 14.70 12.42 10.27 7.60 5.15 1.54 399.77%
EPS 4.51 3.71 3.59 3.23 2.49 2.48 1.95 74.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5139 0.3986 0.3806 0.3691 0.3687 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 2.55 2.91 4.01 4.29 4.24 5.59 14.91 -69.08%
P/EPS 9.79 11.56 13.90 13.65 12.95 11.58 11.75 -11.42%
EY 10.22 8.65 7.20 7.32 7.72 8.64 8.51 12.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.08 1.31 1.20 0.88 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 2.48 1.46 3.51 4.42 5.79 6.01 15.12 -69.93%
P/EPS 9.52 5.81 12.15 14.05 17.69 12.45 11.91 -13.83%
EY 10.50 17.21 8.23 7.12 5.65 8.03 8.39 16.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.54 1.15 1.23 1.20 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