[YTLLAND] YoY TTM 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- -3.55%
YoY- 18.16%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 337,302 284,494 347,417 130,773 142,332 168,881 86,710 25.38%
PBT 8,854 8,680 30,394 45,113 37,975 42,595 29,564 -18.18%
Tax 1,569 -2,389 -3,654 -3,386 -2,661 -3,180 -2,286 -
NP 10,423 6,291 26,740 41,727 35,314 39,415 27,278 -14.80%
-
NP to SH 13,012 5,500 20,166 41,727 35,314 39,415 27,278 -11.59%
-
Tax Rate -17.72% 27.52% 12.02% 7.51% 7.01% 7.47% 7.73% -
Total Cost 326,879 278,203 320,677 89,046 107,018 129,466 59,432 32.82%
-
Net Worth 568,560 537,340 1,136,384 1,216,094 349,360 439,090 311,632 10.53%
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 568,560 537,340 1,136,384 1,216,094 349,360 439,090 311,632 10.53%
NOSH 824,000 801,999 835,576 832,941 349,360 340,380 155,816 31.96%
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 3.09% 2.21% 7.70% 31.91% 24.81% 23.34% 31.46% -
ROE 2.29% 1.02% 1.77% 3.43% 10.11% 8.98% 8.75% -
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 40.93 35.47 41.58 15.70 40.74 49.62 55.65 -4.98%
EPS 1.58 0.69 2.41 5.01 10.11 11.58 17.51 -33.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.67 1.36 1.46 1.00 1.29 2.00 -16.23%
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 39.95 33.69 41.15 15.49 16.86 20.00 10.27 25.38%
EPS 1.54 0.65 2.39 4.94 4.18 4.67 3.23 -11.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6734 0.6364 1.3459 1.4403 0.4138 0.52 0.3691 10.53%
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 2.78 1.32 3.73 5.10 1.57 2.20 4.29 -6.96%
P/EPS 72.19 68.53 64.22 15.97 6.33 9.41 13.65 31.96%
EY 1.39 1.46 1.56 6.26 15.79 10.62 7.32 -24.16%
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 0.64 0.84 1.20 5.44%
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 2.42 1.61 2.74 5.67 1.69 2.04 4.42 -9.54%
P/EPS 62.69 83.12 47.24 17.77 6.83 8.72 14.05 28.27%
EY 1.60 1.20 2.12 5.63 14.65 11.47 7.12 -22.01%
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 0.69 0.78 1.23 2.54%

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