[YTLLAND] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 27.4%
YoY- -4.57%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 104,861 86,710 64,191 43,466 12,974 13,512 23,108 173.84%
PBT 33,258 29,564 21,008 20,563 16,746 15,307 24,012 24.22%
Tax -2,964 -2,286 24 411 -283 8 85 -
NP 30,294 27,278 21,032 20,974 16,463 15,315 24,097 16.46%
-
NP to SH 30,294 27,278 21,032 20,974 16,463 15,315 24,097 16.46%
-
Tax Rate 8.91% 7.73% -0.11% -2.00% 1.69% -0.05% -0.35% -
Total Cost 74,567 59,432 43,159 22,492 -3,489 -1,803 -989 -
-
Net Worth 321,360 311,632 311,278 305,376 334,117 84,378 82,543 147.27%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 321,360 311,632 311,278 305,376 334,117 84,378 82,543 147.27%
NOSH 160,680 155,816 155,639 152,688 135,270 129,813 128,974 15.76%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 28.89% 31.46% 32.76% 48.25% 126.89% 113.34% 104.28% -
ROE 9.43% 8.75% 6.76% 6.87% 4.93% 18.15% 29.19% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 65.26 55.65 41.24 28.47 9.59 10.41 17.92 136.51%
EPS 18.85 17.51 13.51 13.74 12.17 11.80 18.68 0.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.00 2.47 0.65 0.64 113.59%
Adjusted Per Share Value based on latest NOSH - 152,688
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 12.42 10.27 7.60 5.15 1.54 1.60 2.74 173.64%
EPS 3.59 3.23 2.49 2.48 1.95 1.81 2.85 16.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3806 0.3691 0.3687 0.3617 0.3957 0.0999 0.0978 147.20%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.62 2.39 1.75 1.59 1.43 1.58 1.50 -
P/RPS 4.01 4.29 4.24 5.59 14.91 15.18 8.37 -38.74%
P/EPS 13.90 13.65 12.95 11.58 11.75 13.39 8.03 44.11%
EY 7.20 7.32 7.72 8.64 8.51 7.47 12.46 -30.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.20 0.88 0.80 0.58 2.43 2.34 -32.04%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 -
Price 2.29 2.46 2.39 1.71 1.45 1.56 1.80 -
P/RPS 3.51 4.42 5.79 6.01 15.12 14.99 10.05 -50.37%
P/EPS 12.15 14.05 17.69 12.45 11.91 13.22 9.63 16.74%
EY 8.23 7.12 5.65 8.03 8.39 7.56 10.38 -14.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.23 1.20 0.86 0.59 2.40 2.81 -44.84%

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