[YTLLAND] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
08-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -1.9%
YoY- -41.91%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 362,738 246,492 349,672 102,124 110,474 176,858 87,362 26.75%
PBT 32,498 5,606 22,930 13,418 23,100 36,744 24,816 4.59%
Tax -10,092 -2,446 -6,024 -1,866 -3,214 -1,078 -5,406 10.95%
NP 22,406 3,160 16,906 11,552 19,886 35,666 19,410 2.41%
-
NP to SH 22,040 3,228 12,872 11,552 19,886 35,666 19,410 2.13%
-
Tax Rate 31.05% 43.63% 26.27% 13.91% 13.91% 2.93% 21.78% -
Total Cost 340,332 243,332 332,766 90,572 90,588 141,192 67,952 30.77%
-
Net Worth 571,714 569,147 1,122,174 1,240,141 465,860 438,182 395,043 6.34%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 571,714 569,147 1,122,174 1,240,141 465,860 438,182 395,043 6.34%
NOSH 828,571 849,473 825,128 849,411 347,657 339,676 155,528 32.12%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.18% 1.28% 4.83% 11.31% 18.00% 20.17% 22.22% -
ROE 3.86% 0.57% 1.15% 0.93% 4.27% 8.14% 4.91% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 43.78 29.02 42.38 12.02 31.78 52.07 56.17 -4.06%
EPS 2.66 0.38 1.56 1.36 5.72 10.50 12.48 -22.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.67 1.36 1.46 1.34 1.29 2.54 -19.50%
Adjusted Per Share Value based on latest NOSH - 832,941
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 42.96 29.19 41.41 12.10 13.08 20.95 10.35 26.74%
EPS 2.61 0.38 1.52 1.37 2.36 4.22 2.30 2.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6771 0.6741 1.329 1.4688 0.5517 0.519 0.4679 6.34%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.14 0.47 1.55 0.80 0.64 1.09 2.39 -
P/RPS 2.60 1.62 3.66 6.65 2.01 2.09 4.25 -7.85%
P/EPS 42.86 123.68 99.36 58.82 11.19 10.38 19.15 14.35%
EY 2.33 0.81 1.01 1.70 8.94 9.63 5.22 -12.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.70 1.14 0.55 0.48 0.84 0.94 9.82%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 19/02/09 22/02/08 08/02/07 23/02/06 25/02/05 26/02/04 -
Price 0.99 0.57 1.14 0.89 0.69 1.01 2.46 -
P/RPS 2.26 1.96 2.69 7.40 2.17 1.94 4.38 -10.43%
P/EPS 37.22 150.00 73.08 65.44 12.06 9.62 19.71 11.16%
EY 2.69 0.67 1.37 1.53 8.29 10.40 5.07 -10.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.85 0.84 0.61 0.51 0.78 0.97 6.67%

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