[YTLLAND] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
08-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 96.2%
YoY- -41.91%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 181,369 123,246 174,836 51,062 55,237 88,429 43,681 26.75%
PBT 16,249 2,803 11,465 6,709 11,550 18,372 12,408 4.59%
Tax -5,046 -1,223 -3,012 -933 -1,607 -539 -2,703 10.95%
NP 11,203 1,580 8,453 5,776 9,943 17,833 9,705 2.41%
-
NP to SH 11,020 1,614 6,436 5,776 9,943 17,833 9,705 2.13%
-
Tax Rate 31.05% 43.63% 26.27% 13.91% 13.91% 2.93% 21.78% -
Total Cost 170,166 121,666 166,383 45,286 45,294 70,596 33,976 30.77%
-
Net Worth 571,714 569,147 1,122,174 1,240,141 465,860 438,182 395,043 6.34%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 571,714 569,147 1,122,174 1,240,141 465,860 438,182 395,043 6.34%
NOSH 828,571 849,473 825,128 849,411 347,657 339,676 155,528 32.12%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.18% 1.28% 4.83% 11.31% 18.00% 20.17% 22.22% -
ROE 1.93% 0.28% 0.57% 0.47% 2.13% 4.07% 2.46% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 21.89 14.51 21.19 6.01 15.89 26.03 28.09 -4.06%
EPS 1.33 0.19 0.78 0.68 2.86 5.25 6.24 -22.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.67 1.36 1.46 1.34 1.29 2.54 -19.50%
Adjusted Per Share Value based on latest NOSH - 832,941
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 21.48 14.60 20.71 6.05 6.54 10.47 5.17 26.76%
EPS 1.31 0.19 0.76 0.68 1.18 2.11 1.15 2.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6771 0.6741 1.329 1.4688 0.5517 0.519 0.4679 6.34%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.14 0.47 1.55 0.80 0.64 1.09 2.39 -
P/RPS 5.21 3.24 7.32 13.31 4.03 4.19 8.51 -7.84%
P/EPS 85.71 247.37 198.72 117.65 22.38 20.76 38.30 14.35%
EY 1.17 0.40 0.50 0.85 4.47 4.82 2.61 -12.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.70 1.14 0.55 0.48 0.84 0.94 9.82%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 19/02/09 22/02/08 08/02/07 23/02/06 25/02/05 26/02/04 -
Price 0.99 0.57 1.14 0.89 0.69 1.01 2.46 -
P/RPS 4.52 3.93 5.38 14.81 4.34 3.88 8.76 -10.43%
P/EPS 74.44 300.00 146.15 130.88 24.13 19.24 39.42 11.16%
EY 1.34 0.33 0.68 0.76 4.14 5.20 2.54 -10.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.85 0.84 0.61 0.51 0.78 0.97 6.67%

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