[YTLLAND] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 28.01%
YoY- 329.03%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 175,524 173,241 176,858 172,364 124,132 95,640 87,362 59.29%
PBT 44,798 42,841 36,744 38,660 33,095 23,182 24,816 48.31%
Tax -1,594 -6,578 -1,078 -3,136 -5,344 -4,886 -5,406 -55.73%
NP 43,204 36,262 35,666 35,524 27,751 18,296 19,410 70.56%
-
NP to SH 43,204 36,262 35,666 35,524 27,751 18,296 19,410 70.56%
-
Tax Rate 3.56% 15.35% 2.93% 8.11% 16.15% 21.08% 21.78% -
Total Cost 132,320 136,978 141,192 136,840 96,381 77,344 67,952 56.00%
-
Net Worth 464,297 449,312 438,182 433,880 203,628 388,239 395,043 11.38%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 464,297 449,312 438,182 433,880 203,628 388,239 395,043 11.38%
NOSH 341,394 340,387 339,676 338,969 338,232 157,182 155,528 68.98%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 24.61% 20.93% 20.17% 20.61% 22.36% 19.13% 22.22% -
ROE 9.31% 8.07% 8.14% 8.19% 13.63% 4.71% 4.91% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 51.41 50.90 52.07 50.85 73.76 60.85 56.17 -5.73%
EPS 12.66 10.65 10.50 10.48 17.34 11.64 12.48 0.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.32 1.29 1.28 1.21 2.47 2.54 -34.08%
Adjusted Per Share Value based on latest NOSH - 338,969
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.79 20.52 20.95 20.41 14.70 11.33 10.35 59.26%
EPS 5.12 4.29 4.22 4.21 3.29 2.17 2.30 70.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5499 0.5321 0.519 0.5139 0.2412 0.4598 0.4679 11.37%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.00 1.01 1.09 1.10 2.15 2.62 2.39 -
P/RPS 1.95 1.98 2.09 2.16 2.91 4.31 4.25 -40.54%
P/EPS 7.90 9.48 10.38 10.50 13.04 22.51 19.15 -44.61%
EY 12.66 10.55 9.63 9.53 7.67 4.44 5.22 80.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.84 0.86 1.78 1.06 0.94 -14.75%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 -
Price 0.95 1.00 1.01 1.07 1.08 2.29 2.46 -
P/RPS 1.85 1.96 1.94 2.10 1.46 3.76 4.38 -43.73%
P/EPS 7.51 9.39 9.62 10.21 6.55 19.67 19.71 -47.47%
EY 13.32 10.65 10.40 9.79 15.27 5.08 5.07 90.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.76 0.78 0.84 0.89 0.93 0.97 -19.56%

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