[YTLLAND] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 58.86%
YoY- 55.68%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 102,584 55,237 33,486 175,524 129,931 88,429 43,091 78.38%
PBT 30,188 11,550 6,819 44,798 32,131 18,372 9,665 113.82%
Tax -2,828 -1,607 -1,243 -1,594 -4,934 -539 -784 135.38%
NP 27,360 9,943 5,576 43,204 27,197 17,833 8,881 111.86%
-
NP to SH 27,360 9,943 5,576 43,204 27,197 17,833 8,881 111.86%
-
Tax Rate 9.37% 13.91% 18.23% 3.56% 15.36% 2.93% 8.11% -
Total Cost 75,224 45,294 27,910 132,320 102,734 70,596 34,210 69.17%
-
Net Worth 486,944 465,860 461,224 464,297 449,312 438,182 433,880 8.00%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 486,944 465,860 461,224 464,297 449,312 438,182 433,880 8.00%
NOSH 350,320 347,657 344,197 341,394 340,387 339,676 338,969 2.22%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 26.67% 18.00% 16.65% 24.61% 20.93% 20.17% 20.61% -
ROE 5.62% 2.13% 1.21% 9.31% 6.05% 4.07% 2.05% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 29.28 15.89 9.73 51.41 38.17 26.03 12.71 74.51%
EPS 7.81 2.86 1.62 12.66 7.99 5.25 2.62 107.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.34 1.34 1.36 1.32 1.29 1.28 5.65%
Adjusted Per Share Value based on latest NOSH - 347,875
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 12.15 6.54 3.97 20.79 15.39 10.47 5.10 78.47%
EPS 3.24 1.18 0.66 5.12 3.22 2.11 1.05 112.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5767 0.5517 0.5463 0.5499 0.5321 0.519 0.5139 7.99%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.76 0.64 0.87 1.00 1.01 1.09 1.10 -
P/RPS 2.60 4.03 8.94 1.95 2.65 4.19 8.65 -55.16%
P/EPS 9.73 22.38 53.70 7.90 12.64 20.76 41.98 -62.30%
EY 10.28 4.47 1.86 12.66 7.91 4.82 2.38 165.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.48 0.65 0.74 0.77 0.84 0.86 -25.79%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 -
Price 0.82 0.69 0.74 0.95 1.00 1.01 1.07 -
P/RPS 2.80 4.34 7.61 1.85 2.62 3.88 8.42 -52.03%
P/EPS 10.50 24.13 45.68 7.51 12.52 19.24 40.84 -59.60%
EY 9.52 4.14 2.19 13.32 7.99 5.20 2.45 147.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 0.55 0.70 0.76 0.78 0.84 -21.00%

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