[YTLLAND] YoY TTM 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- 3.46%
YoY- 44.49%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 347,417 130,773 142,332 168,881 86,710 13,512 10,286 79.74%
PBT 30,394 45,113 37,975 42,595 29,564 15,307 4,903 35.51%
Tax -3,654 -3,386 -2,661 -3,180 -2,286 8 5,161 -
NP 26,740 41,727 35,314 39,415 27,278 15,315 10,064 17.67%
-
NP to SH 20,166 41,727 35,314 39,415 27,278 15,315 4,913 26.52%
-
Tax Rate 12.02% 7.51% 7.01% 7.47% 7.73% -0.05% -105.26% -
Total Cost 320,677 89,046 107,018 129,466 59,432 -1,803 222 236.03%
-
Net Worth 1,136,384 1,216,094 349,360 439,090 311,632 84,378 48,790 68.95%
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 1,136,384 1,216,094 349,360 439,090 311,632 84,378 48,790 68.95%
NOSH 835,576 832,941 349,360 340,380 155,816 129,813 125,104 37.21%
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 7.70% 31.91% 24.81% 23.34% 31.46% 113.34% 97.84% -
ROE 1.77% 3.43% 10.11% 8.98% 8.75% 18.15% 10.07% -
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 41.58 15.70 40.74 49.62 55.65 10.41 8.22 31.00%
EPS 2.41 5.01 10.11 11.58 17.51 11.80 3.93 -7.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.46 1.00 1.29 2.00 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 41.15 15.49 16.86 20.00 10.27 1.60 1.22 79.70%
EPS 2.39 4.94 4.18 4.67 3.23 1.81 0.58 26.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3459 1.4403 0.4138 0.52 0.3691 0.0999 0.0578 68.94%
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 3.73 5.10 1.57 2.20 4.29 15.18 16.91 -22.26%
P/EPS 64.22 15.97 6.33 9.41 13.65 13.39 35.39 10.43%
EY 1.56 6.26 15.79 10.62 7.32 7.47 2.83 -9.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.55 0.64 0.84 1.20 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 2.74 5.67 1.69 2.04 4.42 14.99 14.72 -24.42%
P/EPS 47.24 17.77 6.83 8.72 14.05 13.22 30.81 7.37%
EY 2.12 5.63 14.65 11.47 7.12 7.56 3.25 -6.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.61 0.69 0.78 1.23 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