[YTLLAND] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -11.49%
YoY- -10.4%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 125,471 134,948 148,176 142,332 165,919 175,524 182,333 -22.03%
PBT 46,599 49,954 42,854 37,975 41,951 44,797 51,375 -6.29%
Tax -3,337 -4,060 513 -2,661 -2,052 -1,593 -6,613 -36.59%
NP 43,262 45,894 43,367 35,314 39,899 43,204 44,762 -2.24%
-
NP to SH 43,262 45,894 43,367 35,314 39,899 43,204 44,762 -2.24%
-
Tax Rate 7.16% 8.13% -1.20% 7.01% 4.89% 3.56% 12.87% -
Total Cost 82,209 89,054 104,809 107,018 126,020 132,320 137,571 -29.03%
-
Net Worth 1,219,657 355,088 355,448 349,360 344,197 347,875 452,764 93.48%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,219,657 355,088 355,448 349,360 344,197 347,875 452,764 93.48%
NOSH 841,142 355,088 355,448 349,360 344,197 347,875 343,003 81.75%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 34.48% 34.01% 29.27% 24.81% 24.05% 24.61% 24.55% -
ROE 3.55% 12.92% 12.20% 10.11% 11.59% 12.42% 9.89% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 14.92 38.00 41.69 40.74 48.20 50.46 53.16 -57.09%
EPS 5.14 12.92 12.20 10.11 11.59 12.42 13.05 -46.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.00 1.00 1.00 1.00 1.00 1.32 6.45%
Adjusted Per Share Value based on latest NOSH - 349,360
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 14.86 15.98 17.55 16.86 19.65 20.79 21.59 -22.02%
EPS 5.12 5.44 5.14 4.18 4.73 5.12 5.30 -2.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4445 0.4205 0.421 0.4138 0.4077 0.412 0.5362 93.49%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.70 0.78 0.76 0.64 0.87 1.00 1.01 -
P/RPS 4.69 2.05 1.82 1.57 1.80 1.98 1.90 82.54%
P/EPS 13.61 6.03 6.23 6.33 7.51 8.05 7.74 45.63%
EY 7.35 16.57 16.05 15.79 13.32 12.42 12.92 -31.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.78 0.76 0.64 0.87 1.00 0.77 -27.00%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 19/12/06 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 -
Price 0.71 0.69 0.82 0.69 0.74 0.95 1.00 -
P/RPS 4.76 1.82 1.97 1.69 1.54 1.88 1.88 85.66%
P/EPS 13.80 5.34 6.72 6.83 6.38 7.65 7.66 48.00%
EY 7.24 18.73 14.88 14.65 15.66 13.07 13.05 -32.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.69 0.82 0.69 0.74 0.95 0.76 -25.34%

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