[YTLLAND] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -87.09%
YoY- -37.21%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 127,911 102,584 55,237 33,486 175,524 129,931 88,429 27.98%
PBT 49,954 30,188 11,550 6,819 44,798 32,131 18,372 95.16%
Tax -4,060 -2,828 -1,607 -1,243 -1,594 -4,934 -539 285.68%
NP 45,894 27,360 9,943 5,576 43,204 27,197 17,833 88.12%
-
NP to SH 45,894 27,360 9,943 5,576 43,204 27,197 17,833 88.12%
-
Tax Rate 8.13% 9.37% 13.91% 18.23% 3.56% 15.36% 2.93% -
Total Cost 82,017 75,224 45,294 27,910 132,320 102,734 70,596 10.54%
-
Net Worth 506,001 486,944 465,860 461,224 464,297 449,312 438,182 10.09%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 506,001 486,944 465,860 461,224 464,297 449,312 438,182 10.09%
NOSH 351,389 350,320 347,657 344,197 341,394 340,387 339,676 2.29%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 35.88% 26.67% 18.00% 16.65% 24.61% 20.93% 20.17% -
ROE 9.07% 5.62% 2.13% 1.21% 9.31% 6.05% 4.07% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 36.40 29.28 15.89 9.73 51.41 38.17 26.03 25.12%
EPS 5.46 7.81 2.86 1.62 12.66 7.99 5.25 2.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.39 1.34 1.34 1.36 1.32 1.29 7.63%
Adjusted Per Share Value based on latest NOSH - 344,197
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 15.15 12.15 6.54 3.97 20.79 15.39 10.47 28.01%
EPS 5.44 3.24 1.18 0.66 5.12 3.22 2.11 88.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5993 0.5767 0.5517 0.5463 0.5499 0.5321 0.519 10.09%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.78 0.76 0.64 0.87 1.00 1.01 1.09 -
P/RPS 2.14 2.60 4.03 8.94 1.95 2.65 4.19 -36.18%
P/EPS 5.97 9.73 22.38 53.70 7.90 12.64 20.76 -56.53%
EY 16.74 10.28 4.47 1.86 12.66 7.91 4.82 129.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.48 0.65 0.74 0.77 0.84 -25.57%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 -
Price 0.69 0.82 0.69 0.74 0.95 1.00 1.01 -
P/RPS 1.90 2.80 4.34 7.61 1.85 2.62 3.88 -37.95%
P/EPS 5.28 10.50 24.13 45.68 7.51 12.52 19.24 -57.87%
EY 18.93 9.52 4.14 2.19 13.32 7.99 5.20 137.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.59 0.51 0.55 0.70 0.76 0.78 -27.71%

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