[YTLLAND] QoQ TTM 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- 21.77%
YoY- 81.14%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 175,524 182,333 168,881 146,267 124,133 104,861 86,710 60.09%
PBT 44,797 51,375 42,595 43,837 36,631 33,258 29,564 31.95%
Tax -1,593 -6,613 -3,180 -5,739 -5,344 -2,964 -2,286 -21.41%
NP 43,204 44,762 39,415 38,098 31,287 30,294 27,278 35.91%
-
NP to SH 43,204 44,762 39,415 38,098 31,287 30,294 27,278 35.91%
-
Tax Rate 3.56% 12.87% 7.47% 13.09% 14.59% 8.91% 7.73% -
Total Cost 132,320 137,571 129,466 108,169 92,846 74,567 59,432 70.58%
-
Net Worth 347,875 452,764 439,090 433,880 336,575 321,360 311,632 7.61%
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 347,875 452,764 439,090 433,880 336,575 321,360 311,632 7.61%
NOSH 347,875 343,003 340,380 338,969 338,232 160,680 155,816 70.90%
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% 24.55% 23.34% 26.05% 25.20% 28.89% 31.46% -
ROE 12.42% 9.89% 8.98% 8.78% 9.30% 9.43% 8.75% -
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 50.46 53.16 49.62 43.15 73.76 65.26 55.65 -6.32%
EPS 12.42 13.05 11.58 11.24 18.59 18.85 17.51 -20.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.32 1.29 1.28 2.00 2.00 2.00 -37.03%
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 21.59 20.00 17.32 14.70 12.42 10.27 60.09%
EPS 5.12 5.30 4.67 4.51 3.71 3.59 3.23 35.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.412 0.5362 0.52 0.5139 0.3986 0.3806 0.3691 7.61%
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 1.98 1.90 2.20 2.55 2.91 4.01 4.29 -40.30%
P/EPS 8.05 7.74 9.41 9.79 11.56 13.90 13.65 -29.69%
EY 12.42 12.92 10.62 10.22 8.65 7.20 7.32 42.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.77 0.84 0.86 1.08 1.31 1.20 -11.45%
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 1.88 1.88 2.04 2.48 1.46 3.51 4.42 -43.47%
P/EPS 7.65 7.66 8.72 9.52 5.81 12.15 14.05 -33.34%
EY 13.07 13.05 11.47 10.50 17.21 8.23 7.12 49.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.76 0.78 0.84 0.54 1.15 1.23 -15.83%

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