[YTLLAND] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -13.71%
YoY- -55.61%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 87,362 83,828 43,466 13,781 874 928 23,360 140.35%
PBT 24,816 9,836 20,563 6,256 6,814 8,056 22,093 8.03%
Tax -5,406 -1,556 411 -386 -12 -8 24 -
NP 19,410 8,280 20,974 5,869 6,802 8,048 22,117 -8.31%
-
NP to SH 19,410 8,280 20,974 5,869 6,802 8,048 22,117 -8.31%
-
Tax Rate 21.78% 15.82% -2.00% 6.17% 0.18% 0.10% -0.11% -
Total Cost 67,952 75,548 22,492 7,912 -5,928 -7,120 1,243 1329.95%
-
Net Worth 395,043 393,766 343,964 323,599 84,055 82,543 79,803 189.61%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 395,043 393,766 343,964 323,599 84,055 82,543 79,803 189.61%
NOSH 155,528 155,639 136,493 131,011 129,315 128,974 126,672 14.61%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 22.22% 9.88% 48.25% 42.59% 778.26% 867.24% 94.68% -
ROE 4.91% 2.10% 6.10% 1.81% 8.09% 9.75% 27.71% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 56.17 53.86 31.84 10.52 0.68 0.72 18.44 109.70%
EPS 12.48 5.32 15.35 4.48 5.26 6.24 17.46 -20.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.53 2.52 2.47 0.65 0.64 0.63 152.67%
Adjusted Per Share Value based on latest NOSH - 135,270
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.35 9.93 5.15 1.63 0.10 0.11 2.77 140.21%
EPS 2.30 0.98 2.48 0.70 0.81 0.95 2.62 -8.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4679 0.4664 0.4074 0.3833 0.0996 0.0978 0.0945 189.65%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.39 1.75 1.59 1.43 1.58 1.50 1.98 -
P/RPS 4.25 3.25 4.99 13.59 233.77 208.47 10.74 -46.00%
P/EPS 19.15 32.89 10.35 31.92 30.04 24.04 11.34 41.67%
EY 5.22 3.04 9.66 3.13 3.33 4.16 8.82 -29.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.69 0.63 0.58 2.43 2.34 3.14 -55.15%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 -
Price 2.46 2.39 1.71 1.45 1.56 1.80 1.66 -
P/RPS 4.38 4.44 5.37 13.78 230.81 250.17 9.00 -38.04%
P/EPS 19.71 44.92 11.13 32.37 29.66 28.85 9.51 62.34%
EY 5.07 2.23 8.99 3.09 3.37 3.47 10.52 -38.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.94 0.68 0.59 2.40 2.81 2.63 -48.47%

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