[YTLLAND] QoQ TTM 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- 3.46%
YoY- 44.49%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 165,919 175,524 182,333 168,881 146,267 124,133 104,861 35.74%
PBT 41,951 44,797 51,375 42,595 43,837 36,631 33,258 16.72%
Tax -2,052 -1,593 -6,613 -3,180 -5,739 -5,344 -2,964 -21.72%
NP 39,899 43,204 44,762 39,415 38,098 31,287 30,294 20.13%
-
NP to SH 39,899 43,204 44,762 39,415 38,098 31,287 30,294 20.13%
-
Tax Rate 4.89% 3.56% 12.87% 7.47% 13.09% 14.59% 8.91% -
Total Cost 126,020 132,320 137,571 129,466 108,169 92,846 74,567 41.83%
-
Net Worth 344,197 347,875 452,764 439,090 433,880 336,575 321,360 4.67%
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 344,197 347,875 452,764 439,090 433,880 336,575 321,360 4.67%
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 24.05% 24.61% 24.55% 23.34% 26.05% 25.20% 28.89% -
ROE 11.59% 12.42% 9.89% 8.98% 8.78% 9.30% 9.43% -
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 48.20 50.46 53.16 49.62 43.15 73.76 65.26 -18.27%
EPS 11.59 12.42 13.05 11.58 11.24 18.59 18.85 -27.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.32 1.29 1.28 2.00 2.00 -36.97%
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 19.65 20.79 21.59 20.00 17.32 14.70 12.42 35.73%
EPS 4.73 5.12 5.30 4.67 4.51 3.71 3.59 20.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4077 0.412 0.5362 0.52 0.5139 0.3986 0.3806 4.68%
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 1.80 1.98 1.90 2.20 2.55 2.91 4.01 -41.34%
P/EPS 7.51 8.05 7.74 9.41 9.79 11.56 13.90 -33.63%
EY 13.32 12.42 12.92 10.62 10.22 8.65 7.20 50.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.00 0.77 0.84 0.86 1.08 1.31 -23.86%
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 1.54 1.88 1.88 2.04 2.48 1.46 3.51 -42.23%
P/EPS 6.38 7.65 7.66 8.72 9.52 5.81 12.15 -34.88%
EY 15.66 13.07 13.05 11.47 10.50 17.21 8.23 53.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.95 0.76 0.78 0.84 0.54 1.15 -25.44%

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