[YTLLAND] YoY Annualized Quarter 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- -74.34%
YoY- -47.2%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 388,620 257,436 341,000 96,036 133,944 172,364 83,828 29.09%
PBT 39,060 8,444 15,308 13,856 27,276 38,660 9,836 25.81%
Tax -9,312 -3,848 -4,008 -2,080 -4,972 -3,136 -1,556 34.70%
NP 29,748 4,596 11,300 11,776 22,304 35,524 8,280 23.73%
-
NP to SH 29,248 4,856 8,364 11,776 22,304 35,524 8,280 23.38%
-
Tax Rate 23.84% 45.57% 26.18% 15.01% 18.23% 8.11% 15.82% -
Total Cost 358,872 252,840 329,700 84,260 111,640 136,840 75,548 29.62%
-
Net Worth 573,327 542,253 1,145,868 1,219,657 461,224 433,880 393,766 6.45%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 573,327 542,253 1,145,868 1,219,657 461,224 433,880 393,766 6.45%
NOSH 830,909 809,333 836,400 841,142 344,197 338,969 155,639 32.16%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.65% 1.79% 3.31% 12.26% 16.65% 20.61% 9.88% -
ROE 5.10% 0.90% 0.73% 0.97% 4.84% 8.19% 2.10% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 46.77 31.81 40.77 11.42 38.91 50.85 53.86 -2.32%
EPS 3.52 0.60 1.00 1.40 6.48 10.48 5.32 -6.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.67 1.37 1.45 1.34 1.28 2.53 -19.45%
Adjusted Per Share Value based on latest NOSH - 841,142
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 46.03 30.49 40.39 11.37 15.86 20.41 9.93 29.09%
EPS 3.46 0.58 0.99 1.39 2.64 4.21 0.98 23.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.679 0.6422 1.3571 1.4445 0.5463 0.5139 0.4664 6.45%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.95 0.74 1.66 0.70 0.87 1.10 1.75 -
P/RPS 2.03 2.33 4.07 6.13 2.24 2.16 3.25 -7.53%
P/EPS 26.99 123.33 166.00 50.00 13.43 10.50 32.89 -3.23%
EY 3.71 0.81 0.60 2.00 7.45 9.53 3.04 3.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.10 1.21 0.48 0.65 0.86 0.69 12.23%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 20/11/08 22/11/07 19/12/06 24/11/05 26/11/04 20/11/03 -
Price 1.10 0.43 1.37 0.71 0.74 1.07 2.39 -
P/RPS 2.35 1.35 3.36 6.22 1.90 2.10 4.44 -10.05%
P/EPS 31.25 71.67 137.00 50.71 11.42 10.21 44.92 -5.86%
EY 3.20 1.40 0.73 1.97 8.76 9.79 2.23 6.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 0.64 1.00 0.49 0.55 0.84 0.94 9.14%

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