[YTLLAND] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -10.84%
YoY- -44.24%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 96,036 127,911 136,778 110,474 133,944 175,524 173,241 -32.49%
PBT 13,856 49,954 40,250 23,100 27,276 44,798 42,841 -52.84%
Tax -2,080 -4,060 -3,770 -3,214 -4,972 -1,594 -6,578 -53.55%
NP 11,776 45,894 36,480 19,886 22,304 43,204 36,262 -52.72%
-
NP to SH 11,776 45,894 36,480 19,886 22,304 43,204 36,262 -52.72%
-
Tax Rate 15.01% 8.13% 9.37% 13.91% 18.23% 3.56% 15.35% -
Total Cost 84,260 82,017 100,298 90,588 111,640 132,320 136,978 -27.64%
-
Net Worth 1,219,657 506,001 486,944 465,860 461,224 464,297 449,312 94.47%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,219,657 506,001 486,944 465,860 461,224 464,297 449,312 94.47%
NOSH 841,142 351,389 350,320 347,657 344,197 341,394 340,387 82.68%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.26% 35.88% 26.67% 18.00% 16.65% 24.61% 20.93% -
ROE 0.97% 9.07% 7.49% 4.27% 4.84% 9.31% 8.07% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.42 36.40 39.04 31.78 38.91 51.41 50.90 -63.04%
EPS 1.40 5.46 10.41 5.72 6.48 12.66 10.65 -74.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.44 1.39 1.34 1.34 1.36 1.32 6.45%
Adjusted Per Share Value based on latest NOSH - 349,360
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.37 15.15 16.20 13.08 15.86 20.79 20.52 -32.51%
EPS 1.39 5.44 4.32 2.36 2.64 5.12 4.29 -52.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4445 0.5993 0.5767 0.5517 0.5463 0.5499 0.5321 94.48%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.70 0.78 0.76 0.64 0.87 1.00 1.01 -
P/RPS 6.13 2.14 1.95 2.01 2.24 1.95 1.98 112.27%
P/EPS 50.00 5.97 7.30 11.19 13.43 7.90 9.48 202.69%
EY 2.00 16.74 13.70 8.94 7.45 12.66 10.55 -66.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.55 0.48 0.65 0.74 0.77 -27.00%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 19/12/06 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 -
Price 0.71 0.69 0.82 0.69 0.74 0.95 1.00 -
P/RPS 6.22 1.90 2.10 2.17 1.90 1.85 1.96 115.79%
P/EPS 50.71 5.28 7.87 12.06 11.42 7.51 9.39 207.49%
EY 1.97 18.93 12.70 8.29 8.76 13.32 10.65 -67.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.59 0.51 0.55 0.70 0.76 -25.34%

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