[YTLLAND] QoQ Annualized Quarter 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- 0.4%
YoY- 83.75%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 133,944 175,524 173,241 176,858 172,364 124,132 95,640 25.15%
PBT 27,276 44,798 42,841 36,744 38,660 33,095 23,182 11.44%
Tax -4,972 -1,594 -6,578 -1,078 -3,136 -5,344 -4,886 1.16%
NP 22,304 43,204 36,262 35,666 35,524 27,751 18,296 14.10%
-
NP to SH 22,304 43,204 36,262 35,666 35,524 27,751 18,296 14.10%
-
Tax Rate 18.23% 3.56% 15.35% 2.93% 8.11% 16.15% 21.08% -
Total Cost 111,640 132,320 136,978 141,192 136,840 96,381 77,344 27.69%
-
Net Worth 461,224 464,297 449,312 438,182 433,880 203,628 388,239 12.15%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 461,224 464,297 449,312 438,182 433,880 203,628 388,239 12.15%
NOSH 344,197 341,394 340,387 339,676 338,969 338,232 157,182 68.55%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 16.65% 24.61% 20.93% 20.17% 20.61% 22.36% 19.13% -
ROE 4.84% 9.31% 8.07% 8.14% 8.19% 13.63% 4.71% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 38.91 51.41 50.90 52.07 50.85 73.76 60.85 -25.75%
EPS 6.48 12.66 10.65 10.50 10.48 17.34 11.64 -32.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.36 1.32 1.29 1.28 1.21 2.47 -33.45%
Adjusted Per Share Value based on latest NOSH - 340,380
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 15.86 20.79 20.52 20.95 20.41 14.70 11.33 25.11%
EPS 2.64 5.12 4.29 4.22 4.21 3.29 2.17 13.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5463 0.5499 0.5321 0.519 0.5139 0.2412 0.4598 12.16%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.87 1.00 1.01 1.09 1.10 2.15 2.62 -
P/RPS 2.24 1.95 1.98 2.09 2.16 2.91 4.31 -35.33%
P/EPS 13.43 7.90 9.48 10.38 10.50 13.04 22.51 -29.10%
EY 7.45 12.66 10.55 9.63 9.53 7.67 4.44 41.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.74 0.77 0.84 0.86 1.78 1.06 -27.80%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 -
Price 0.74 0.95 1.00 1.01 1.07 1.08 2.29 -
P/RPS 1.90 1.85 1.96 1.94 2.10 1.46 3.76 -36.53%
P/EPS 11.42 7.51 9.39 9.62 10.21 6.55 19.67 -30.38%
EY 8.76 13.32 10.65 10.40 9.79 15.27 5.08 43.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.70 0.76 0.78 0.84 0.89 0.93 -29.52%

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