[YTLLAND] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 29.7%
YoY- 78.11%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 130,773 142,332 168,881 86,710 13,512 10,286 0 -
PBT 45,113 37,975 42,595 29,564 15,307 4,903 -6,032 -
Tax -3,386 -2,661 -3,180 -2,286 8 5,161 6,032 -
NP 41,727 35,314 39,415 27,278 15,315 10,064 0 -
-
NP to SH 41,727 35,314 39,415 27,278 15,315 4,913 -6,032 -
-
Tax Rate 7.51% 7.01% 7.47% 7.73% -0.05% -105.26% - -
Total Cost 89,046 107,018 129,466 59,432 -1,803 222 0 -
-
Net Worth 1,216,094 349,360 439,090 311,632 84,378 48,790 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,216,094 349,360 439,090 311,632 84,378 48,790 0 -
NOSH 832,941 349,360 340,380 155,816 129,813 125,104 224,999 24.36%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 31.91% 24.81% 23.34% 31.46% 113.34% 97.84% 0.00% -
ROE 3.43% 10.11% 8.98% 8.75% 18.15% 10.07% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 15.70 40.74 49.62 55.65 10.41 8.22 0.00 -
EPS 5.01 10.11 11.58 17.51 11.80 3.93 -2.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.00 1.29 2.00 0.65 0.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 155,816
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 15.49 16.86 20.00 10.27 1.60 1.22 0.00 -
EPS 4.94 4.18 4.67 3.23 1.81 0.58 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4403 0.4138 0.52 0.3691 0.0999 0.0578 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 0.80 0.64 1.09 2.39 1.58 1.39 0.00 -
P/RPS 5.10 1.57 2.20 4.29 15.18 16.91 0.00 -
P/EPS 15.97 6.33 9.41 13.65 13.39 35.39 0.00 -
EY 6.26 15.79 10.62 7.32 7.47 2.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.64 0.84 1.20 2.43 3.56 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 08/02/07 23/02/06 25/02/05 26/02/04 27/02/03 28/02/02 - -
Price 0.89 0.69 1.01 2.46 1.56 1.21 0.00 -
P/RPS 5.67 1.69 2.04 4.42 14.99 14.72 0.00 -
P/EPS 17.77 6.83 8.72 14.05 13.22 30.81 0.00 -
EY 5.63 14.65 11.47 7.12 7.56 3.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.69 0.78 1.23 2.40 3.10 0.00 -

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