[YTLLAND] YoY Annualized Quarter 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- 0.4%
YoY- 83.75%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 349,672 102,124 110,474 176,858 87,362 874 20,572 60.31%
PBT 22,930 13,418 23,100 36,744 24,816 6,814 20,108 2.21%
Tax -6,024 -1,866 -3,214 -1,078 -5,406 -12 20 -
NP 16,906 11,552 19,886 35,666 19,410 6,802 20,128 -2.86%
-
NP to SH 12,872 11,552 19,886 35,666 19,410 6,802 20,128 -7.17%
-
Tax Rate 26.27% 13.91% 13.91% 2.93% 21.78% 0.18% -0.10% -
Total Cost 332,766 90,572 90,588 141,192 67,952 -5,928 444 201.23%
-
Net Worth 1,122,174 1,240,141 465,860 438,182 395,043 84,055 48,696 68.65%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 1,122,174 1,240,141 465,860 438,182 395,043 84,055 48,696 68.65%
NOSH 825,128 849,411 347,657 339,676 155,528 129,315 124,863 36.96%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 4.83% 11.31% 18.00% 20.17% 22.22% 778.26% 97.84% -
ROE 1.15% 0.93% 4.27% 8.14% 4.91% 8.09% 41.33% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 42.38 12.02 31.78 52.07 56.17 0.68 16.48 17.04%
EPS 1.56 1.36 5.72 10.50 12.48 5.26 16.12 -32.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.46 1.34 1.29 2.54 0.65 0.39 23.13%
Adjusted Per Share Value based on latest NOSH - 340,380
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 41.41 12.10 13.08 20.95 10.35 0.10 2.44 60.27%
EPS 1.52 1.37 2.36 4.22 2.30 0.81 2.38 -7.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.329 1.4688 0.5517 0.519 0.4679 0.0996 0.0577 68.63%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.55 0.80 0.64 1.09 2.39 1.58 1.39 -
P/RPS 3.66 6.65 2.01 2.09 4.25 233.77 8.44 -12.99%
P/EPS 99.36 58.82 11.19 10.38 19.15 30.04 8.62 50.26%
EY 1.01 1.70 8.94 9.63 5.22 3.33 11.60 -33.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.55 0.48 0.84 0.94 2.43 3.56 -17.27%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 22/02/08 08/02/07 23/02/06 25/02/05 26/02/04 27/02/03 28/02/02 -
Price 1.14 0.89 0.69 1.01 2.46 1.56 1.21 -
P/RPS 2.69 7.40 2.17 1.94 4.38 230.81 7.34 -15.39%
P/EPS 73.08 65.44 12.06 9.62 19.71 29.66 7.51 46.08%
EY 1.37 1.53 8.29 10.40 5.07 3.37 13.32 -31.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.61 0.51 0.78 0.97 2.40 3.10 -19.54%

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