[YTLLAND] YoY Annualized Quarter 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- 134.42%
YoY- 185.36%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 102,124 110,474 176,858 87,362 874 20,572 0 -
PBT 13,418 23,100 36,744 24,816 6,814 20,108 0 -
Tax -1,866 -3,214 -1,078 -5,406 -12 20 0 -
NP 11,552 19,886 35,666 19,410 6,802 20,128 0 -
-
NP to SH 11,552 19,886 35,666 19,410 6,802 20,128 0 -
-
Tax Rate 13.91% 13.91% 2.93% 21.78% 0.18% -0.10% - -
Total Cost 90,572 90,588 141,192 67,952 -5,928 444 0 -
-
Net Worth 1,240,141 465,860 438,182 395,043 84,055 48,696 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,240,141 465,860 438,182 395,043 84,055 48,696 0 -
NOSH 849,411 347,657 339,676 155,528 129,315 124,863 225,074 24.76%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 11.31% 18.00% 20.17% 22.22% 778.26% 97.84% 0.00% -
ROE 0.93% 4.27% 8.14% 4.91% 8.09% 41.33% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 12.02 31.78 52.07 56.17 0.68 16.48 0.00 -
EPS 1.36 5.72 10.50 12.48 5.26 16.12 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.34 1.29 2.54 0.65 0.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 155,816
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 12.10 13.08 20.95 10.35 0.10 2.44 0.00 -
EPS 1.37 2.36 4.22 2.30 0.81 2.38 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4688 0.5517 0.519 0.4679 0.0996 0.0577 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 0.80 0.64 1.09 2.39 1.58 1.39 0.00 -
P/RPS 6.65 2.01 2.09 4.25 233.77 8.44 0.00 -
P/EPS 58.82 11.19 10.38 19.15 30.04 8.62 0.00 -
EY 1.70 8.94 9.63 5.22 3.33 11.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.48 0.84 0.94 2.43 3.56 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 08/02/07 23/02/06 25/02/05 26/02/04 27/02/03 28/02/02 - -
Price 0.89 0.69 1.01 2.46 1.56 1.21 0.00 -
P/RPS 7.40 2.17 1.94 4.38 230.81 7.34 0.00 -
P/EPS 65.44 12.06 9.62 19.71 29.66 7.51 0.00 -
EY 1.53 8.29 10.40 5.07 3.37 13.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.78 0.97 2.40 3.10 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