[YTLLAND] YoY TTM Result on 30-Jun-2005 [#4]

Stock

[YTLLAND] YTL LAND & DEVELOPMENT BHD

Announcement Date

26-Aug-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

30-Jun-2005 [#4]

Profit Trend

QoQ- -3.48%

YoY- 38.09%

Quarter Report

YTLLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	336,084	223,643	134,948	175,524	124,133	43,466	23,361	55.88%
YoY %	50.28%	65.73%	-23.12%	41.40%	185.59%	86.06%	-	-
Horiz. %	1,438.65%	957.33%	577.66%	751.35%	531.37%	186.06%	100.00%	-
PBT	17,342	25,638	49,954	44,797	36,631	20,563	21,954	-3.85%
YoY %	-32.36%	-48.68%	11.51%	22.29%	78.14%	-6.34%	-	-
Horiz. %	78.99%	116.78%	227.54%	204.05%	166.85%	93.66%	100.00%	-
Tax	-4,178	-1,575	-4,060	-1,593	-5,344	411	24	-
YoY %	-165.27%	61.21%	-154.87%	70.19%	-1,400.24%	1,612.50%	-	-
Horiz. %	-17,408.33%	-6,562.50%	-16,916.67%	-6,637.50%	-22,266.67%	1,712.50%	100.00%	-
NP	13,164	24,063	45,894	43,204	31,287	20,974	21,978	-8.18%
YoY %	-45.29%	-47.57%	6.23%	38.09%	49.17%	-4.57%	-	-
Horiz. %	59.90%	109.49%	208.82%	196.58%	142.36%	95.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,321	19,506	45,894	43,204	31,287	20,974	21,978	-11.82%
YoY %	-47.09%	-57.50%	6.23%	38.09%	49.17%	-4.57%	-	-
Horiz. %	46.96%	88.75%	208.82%	196.58%	142.36%	95.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.09%	6.14%	8.13%	3.56%	14.59%	-2.00%	-0.11%	-
YoY %	292.35%	-24.48%	128.37%	-75.60%	829.50%	-1,718.18%	-	-
Horiz. %	-21,900.00%	-5,581.82%	-7,390.91%	-3,236.36%	-13,263.64%	1,818.18%	100.00%	-
Total Cost	322,920	199,580	89,054	132,320	92,846	22,492	1,383	147.94%
YoY %	61.80%	124.11%	-32.70%	42.52%	312.80%	1,526.32%	-	-
Horiz. %	23,349.24%	14,430.95%	6,439.19%	9,567.61%	6,713.38%	1,626.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	559,844	834,021	355,088	347,875	336,575	305,376	81,326	37.88%
YoY %	-32.87%	134.88%	2.07%	3.36%	10.22%	275.50%	-	-
Horiz. %	688.39%	1,025.53%	436.62%	427.75%	413.86%	375.50%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	559,844	834,021	355,088	347,875	336,575	305,376	81,326	37.88%
YoY %	-32.87%	134.88%	2.07%	3.36%	10.22%	275.50%	-	-
Horiz. %	688.39%	1,025.53%	436.62%	427.75%	413.86%	375.50%	100.00%	-
NOSH	835,588	834,021	355,088	347,875	338,232	152,688	129,089	36.47%
YoY %	0.19%	134.88%	2.07%	2.85%	121.52%	18.28%	-	-
Horiz. %	647.30%	646.08%	275.07%	269.48%	262.01%	118.28%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	3.92%	10.76%	34.01%	24.61%	25.20%	48.25%	94.08%	-
YoY %	-63.57%	-68.36%	38.20%	-2.34%	-47.77%	-48.71%	-	-
Horiz. %	4.17%	11.44%	36.15%	26.16%	26.79%	51.29%	100.00%	-
ROE	1.84%	2.34%	12.92%	12.42%	9.30%	6.87%	27.02%	-
YoY %	-21.37%	-81.89%	4.03%	33.55%	35.37%	-74.57%	-	-
Horiz. %	6.81%	8.66%	47.82%	45.97%	34.42%	25.43%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	40.22	26.82	38.00	50.46	73.76	28.47	18.10	14.21%
YoY %	49.96%	-29.42%	-24.69%	-31.59%	159.08%	57.29%	-	-
Horiz. %	222.21%	148.18%	209.94%	278.78%	407.51%	157.29%	100.00%	-
EPS	1.24	2.34	12.92	12.42	18.59	13.74	17.03	-35.35%
YoY %	-47.01%	-81.89%	4.03%	-33.19%	35.30%	-19.32%	-	-
Horiz. %	7.28%	13.74%	75.87%	72.93%	109.16%	80.68%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.67	1.00	1.00	1.00	2.00	2.00	0.63	1.03%
YoY %	-33.00%	0.00%	0.00%	-50.00%	0.00%	217.46%	-	-
Horiz. %	106.35%	158.73%	158.73%	158.73%	317.46%	317.46%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 347,875
RPS	39.80	26.49	15.98	20.79	14.70	5.15	2.77	55.85%
YoY %	50.25%	65.77%	-23.14%	41.43%	185.44%	85.92%	-	-
Horiz. %	1,436.82%	956.32%	576.90%	750.54%	530.69%	185.92%	100.00%	-
EPS	1.22	2.31	5.44	5.12	3.71	2.48	2.60	-11.83%
YoY %	-47.19%	-57.54%	6.25%	38.01%	49.60%	-4.62%	-	-
Horiz. %	46.92%	88.85%	209.23%	196.92%	142.69%	95.38%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.6631	0.9878	0.4205	0.412	0.3986	0.3617	0.0963	37.88%
YoY %	-32.87%	134.91%	2.06%	3.36%	10.20%	275.60%	-	-
Horiz. %	688.58%	1,025.75%	436.66%	427.83%	413.91%	375.60%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	1.01	1.80	0.78	1.00	2.15	1.59	1.98	-
P/RPS	2.51	6.71	2.05	1.98	2.91	5.59	10.94	-21.73%
YoY %	-62.59%	227.32%	3.54%	-31.96%	-47.94%	-48.90%	-	-
Horiz. %	22.94%	61.33%	18.74%	18.10%	26.60%	51.10%	100.00%	-
P/EPS	81.77	76.96	6.03	8.05	11.56	11.58	11.63	38.36%
YoY %	6.25%	1,176.29%	-25.09%	-30.36%	-0.17%	-0.43%	-	-
Horiz. %	703.10%	661.74%	51.85%	69.22%	99.40%	99.57%	100.00%	-
EY	1.22	1.30	16.57	12.42	8.65	8.64	8.60	-27.76%
YoY %	-6.15%	-92.15%	33.41%	43.58%	0.12%	0.47%	-	-
Horiz. %	14.19%	15.12%	192.67%	144.42%	100.58%	100.47%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.51	1.80	0.78	1.00	1.08	0.80	3.14	-11.47%
YoY %	-16.11%	130.77%	-22.00%	-7.41%	35.00%	-74.52%	-	-
Horiz. %	48.09%	57.32%	24.84%	31.85%	34.39%	25.48%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	19/08/08	23/08/07	24/08/06	26/08/05	26/08/04	28/08/03	29/08/02	-
Price	0.96	1.75	0.69	0.95	1.08	1.71	1.66	-
P/RPS	2.39	6.53	1.82	1.88	1.46	6.01	9.17	-20.06%
YoY %	-63.40%	258.79%	-3.19%	28.77%	-75.71%	-34.46%	-	-
Horiz. %	26.06%	71.21%	19.85%	20.50%	15.92%	65.54%	100.00%	-
P/EPS	77.72	74.83	5.34	7.65	5.81	12.45	9.75	41.29%
YoY %	3.86%	1,301.31%	-30.20%	31.67%	-53.33%	27.69%	-	-
Horiz. %	797.13%	767.49%	54.77%	78.46%	59.59%	127.69%	100.00%	-
EY	1.29	1.34	18.73	13.07	17.21	8.03	10.26	-29.19%
YoY %	-3.73%	-92.85%	43.31%	-24.06%	114.32%	-21.73%	-	-
Horiz. %	12.57%	13.06%	182.55%	127.39%	167.74%	78.27%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.43	1.75	0.69	0.95	0.54	0.86	2.63	-9.64%
YoY %	-18.29%	153.62%	-27.37%	75.93%	-37.21%	-67.30%	-	-
Horiz. %	54.37%	66.54%	26.24%	36.12%	20.53%	32.70%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos