[YTLLAND] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -15.48%
YoY- -66.21%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 83,828 43,466 13,781 874 928 23,360 27,630 109.43%
PBT 9,836 20,563 6,256 6,814 8,056 22,093 13,200 -17.79%
Tax -1,556 411 -386 -12 -8 24 22 -
NP 8,280 20,974 5,869 6,802 8,048 22,117 13,222 -26.78%
-
NP to SH 8,280 20,974 5,869 6,802 8,048 22,117 13,222 -26.78%
-
Tax Rate 15.82% -2.00% 6.17% 0.18% 0.10% -0.11% -0.17% -
Total Cost 75,548 22,492 7,912 -5,928 -7,120 1,243 14,408 201.51%
-
Net Worth 393,766 343,964 323,599 84,055 82,543 79,803 66,700 226.29%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 393,766 343,964 323,599 84,055 82,543 79,803 66,700 226.29%
NOSH 155,639 136,493 131,011 129,315 128,974 126,672 125,850 15.20%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.88% 48.25% 42.59% 778.26% 867.24% 94.68% 47.86% -
ROE 2.10% 6.10% 1.81% 8.09% 9.75% 27.71% 19.82% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 53.86 31.84 10.52 0.68 0.72 18.44 21.96 81.76%
EPS 5.32 15.35 4.48 5.26 6.24 17.46 10.51 -36.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.52 2.47 0.65 0.64 0.63 0.53 183.23%
Adjusted Per Share Value based on latest NOSH - 129,813
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.93 5.15 1.63 0.10 0.11 2.77 3.27 109.55%
EPS 0.98 2.48 0.70 0.81 0.95 2.62 1.57 -26.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4664 0.4074 0.3833 0.0996 0.0978 0.0945 0.079 226.30%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.75 1.59 1.43 1.58 1.50 1.98 1.58 -
P/RPS 3.25 4.99 13.59 233.77 208.47 10.74 7.20 -41.12%
P/EPS 32.89 10.35 31.92 30.04 24.04 11.34 15.04 68.39%
EY 3.04 9.66 3.13 3.33 4.16 8.82 6.65 -40.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.63 0.58 2.43 2.34 3.14 2.98 -62.25%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 30/05/02 -
Price 2.39 1.71 1.45 1.56 1.80 1.66 2.14 -
P/RPS 4.44 5.37 13.78 230.81 250.17 9.00 9.75 -40.78%
P/EPS 44.92 11.13 32.37 29.66 28.85 9.51 20.37 69.33%
EY 2.23 8.99 3.09 3.37 3.47 10.52 4.91 -40.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.68 0.59 2.40 2.81 2.63 4.04 -62.13%

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