[YTLLAND] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 0.28%
YoY- -12.72%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 124,133 104,861 86,710 64,191 43,466 12,974 13,512 339.23%
PBT 36,631 33,258 29,564 21,008 20,563 16,746 15,307 79.00%
Tax -5,344 -2,964 -2,286 24 411 -283 8 -
NP 31,287 30,294 27,278 21,032 20,974 16,463 15,315 61.07%
-
NP to SH 31,287 30,294 27,278 21,032 20,974 16,463 15,315 61.07%
-
Tax Rate 14.59% 8.91% 7.73% -0.11% -2.00% 1.69% -0.05% -
Total Cost 92,846 74,567 59,432 43,159 22,492 -3,489 -1,803 -
-
Net Worth 336,575 321,360 311,632 311,278 305,376 334,117 84,378 151.72%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 336,575 321,360 311,632 311,278 305,376 334,117 84,378 151.72%
NOSH 338,232 160,680 155,816 155,639 152,688 135,270 129,813 89.46%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 25.20% 28.89% 31.46% 32.76% 48.25% 126.89% 113.34% -
ROE 9.30% 9.43% 8.75% 6.76% 6.87% 4.93% 18.15% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 73.76 65.26 55.65 41.24 28.47 9.59 10.41 269.34%
EPS 18.59 18.85 17.51 13.51 13.74 12.17 11.80 35.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.00 2.00 2.47 0.65 111.69%
Adjusted Per Share Value based on latest NOSH - 155,639
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 14.70 12.42 10.27 7.60 5.15 1.54 1.60 339.25%
EPS 3.71 3.59 3.23 2.49 2.48 1.95 1.81 61.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3986 0.3806 0.3691 0.3687 0.3617 0.3957 0.0999 151.77%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.15 2.62 2.39 1.75 1.59 1.43 1.58 -
P/RPS 2.91 4.01 4.29 4.24 5.59 14.91 15.18 -66.78%
P/EPS 11.56 13.90 13.65 12.95 11.58 11.75 13.39 -9.34%
EY 8.65 7.20 7.32 7.72 8.64 8.51 7.47 10.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.31 1.20 0.88 0.80 0.58 2.43 -41.79%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 -
Price 1.08 2.29 2.46 2.39 1.71 1.45 1.56 -
P/RPS 1.46 3.51 4.42 5.79 6.01 15.12 14.99 -78.86%
P/EPS 5.81 12.15 14.05 17.69 12.45 11.91 13.22 -42.22%
EY 17.21 8.23 7.12 5.65 8.03 8.39 7.56 73.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.15 1.23 1.20 0.86 0.59 2.40 -63.04%

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