[YTLLAND] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 7.5%
YoY- 66.01%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 86,710 64,191 43,466 12,974 13,512 23,108 23,361 139.15%
PBT 29,564 21,008 20,563 16,746 15,307 24,012 21,954 21.87%
Tax -2,286 24 411 -283 8 85 24 -
NP 27,278 21,032 20,974 16,463 15,315 24,097 21,978 15.44%
-
NP to SH 27,278 21,032 20,974 16,463 15,315 24,097 21,978 15.44%
-
Tax Rate 7.73% -0.11% -2.00% 1.69% -0.05% -0.35% -0.11% -
Total Cost 59,432 43,159 22,492 -3,489 -1,803 -989 1,383 1118.49%
-
Net Worth 311,632 311,278 305,376 334,117 84,378 82,543 81,326 144.27%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 311,632 311,278 305,376 334,117 84,378 82,543 81,326 144.27%
NOSH 155,816 155,639 152,688 135,270 129,813 128,974 129,089 13.32%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 31.46% 32.76% 48.25% 126.89% 113.34% 104.28% 94.08% -
ROE 8.75% 6.76% 6.87% 4.93% 18.15% 29.19% 27.02% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 55.65 41.24 28.47 9.59 10.41 17.92 18.10 111.00%
EPS 17.51 13.51 13.74 12.17 11.80 18.68 17.03 1.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.47 0.65 0.64 0.63 115.54%
Adjusted Per Share Value based on latest NOSH - 135,270
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.27 7.60 5.15 1.54 1.60 2.74 2.77 138.97%
EPS 3.23 2.49 2.48 1.95 1.81 2.85 2.60 15.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3691 0.3687 0.3617 0.3957 0.0999 0.0978 0.0963 144.31%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.39 1.75 1.59 1.43 1.58 1.50 1.98 -
P/RPS 4.29 4.24 5.59 14.91 15.18 8.37 10.94 -46.33%
P/EPS 13.65 12.95 11.58 11.75 13.39 8.03 11.63 11.23%
EY 7.32 7.72 8.64 8.51 7.47 12.46 8.60 -10.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.88 0.80 0.58 2.43 2.34 3.14 -47.24%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 -
Price 2.46 2.39 1.71 1.45 1.56 1.80 1.66 -
P/RPS 4.42 5.79 6.01 15.12 14.99 10.05 9.17 -38.44%
P/EPS 14.05 17.69 12.45 11.91 13.22 9.63 9.75 27.49%
EY 7.12 5.65 8.03 8.39 7.56 10.38 10.26 -21.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.20 0.86 0.59 2.40 2.81 2.63 -39.66%

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