[YTLLAND] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -68.0%
YoY- 329.03%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 175,524 129,931 88,429 43,091 124,132 71,730 43,681 152.96%
PBT 44,798 32,131 18,372 9,665 33,095 17,387 12,408 135.52%
Tax -1,594 -4,934 -539 -784 -5,344 -3,665 -2,703 -29.70%
NP 43,204 27,197 17,833 8,881 27,751 13,722 9,705 170.86%
-
NP to SH 43,204 27,197 17,833 8,881 27,751 13,722 9,705 170.86%
-
Tax Rate 3.56% 15.36% 2.93% 8.11% 16.15% 21.08% 21.78% -
Total Cost 132,320 102,734 70,596 34,210 96,381 58,008 33,976 147.73%
-
Net Worth 464,297 449,312 438,182 433,880 203,628 388,239 395,043 11.38%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 464,297 449,312 438,182 433,880 203,628 388,239 395,043 11.38%
NOSH 341,394 340,387 339,676 338,969 338,232 157,182 155,528 68.98%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 24.61% 20.93% 20.17% 20.61% 22.36% 19.13% 22.22% -
ROE 9.31% 6.05% 4.07% 2.05% 13.63% 3.53% 2.46% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 51.41 38.17 26.03 12.71 73.76 45.63 28.09 49.67%
EPS 12.66 7.99 5.25 2.62 17.34 8.73 6.24 60.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.32 1.29 1.28 1.21 2.47 2.54 -34.08%
Adjusted Per Share Value based on latest NOSH - 338,969
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.79 15.39 10.47 5.10 14.70 8.50 5.17 153.09%
EPS 5.12 3.22 2.11 1.05 3.29 1.63 1.15 170.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5499 0.5321 0.519 0.5139 0.2412 0.4598 0.4679 11.37%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.00 1.01 1.09 1.10 2.15 2.62 2.39 -
P/RPS 1.95 2.65 4.19 8.65 2.91 5.74 8.51 -62.58%
P/EPS 7.90 12.64 20.76 41.98 13.04 30.01 38.30 -65.12%
EY 12.66 7.91 4.82 2.38 7.67 3.33 2.61 186.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.84 0.86 1.78 1.06 0.94 -14.75%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 -
Price 0.95 1.00 1.01 1.07 1.08 2.29 2.46 -
P/RPS 1.85 2.62 3.88 8.42 1.46 5.02 8.76 -64.57%
P/EPS 7.51 12.52 19.24 40.84 6.55 26.23 39.42 -66.92%
EY 13.32 7.99 5.20 2.45 15.27 3.81 2.54 202.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.76 0.78 0.84 0.89 0.93 0.97 -19.56%

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