[YTLLAND] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -68.11%
YoY- -30.77%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 184,723 151,817 172,498 204,424 581,416 594,913 451,718 -44.93%
PBT 48,052 29,130 31,738 18,060 47,995 46,361 29,678 37.92%
Tax -14,654 -13,624 -12,822 -6,340 -12,965 -12,341 -6,268 76.24%
NP 33,398 15,506 18,916 11,720 35,030 34,020 23,410 26.75%
-
NP to SH 25,213 9,894 12,434 7,972 25,002 25,426 18,524 22.84%
-
Tax Rate 30.50% 46.77% 40.40% 35.11% 27.01% 26.62% 21.12% -
Total Cost 151,325 136,310 153,582 192,704 546,386 560,893 428,308 -50.05%
-
Net Worth 978,662 683,203 759,128 603,144 1,074,073 1,159,927 1,190,828 -12.27%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 978,662 683,203 759,128 603,144 1,074,073 1,159,927 1,190,828 -12.27%
NOSH 829,375 588,968 654,421 524,473 933,976 982,989 1,017,802 -12.76%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 18.08% 10.21% 10.97% 5.73% 6.02% 5.72% 5.18% -
ROE 2.58% 1.45% 1.64% 1.32% 2.33% 2.19% 1.56% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.27 25.78 26.36 38.98 62.25 60.52 44.38 -36.87%
EPS 3.04 1.68 1.90 1.52 3.02 2.59 1.82 40.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.16 1.16 1.15 1.15 1.18 1.17 0.56%
Adjusted Per Share Value based on latest NOSH - 524,473
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 21.88 17.98 20.43 24.21 68.86 70.46 53.50 -44.93%
EPS 2.99 1.17 1.47 0.94 2.96 3.01 2.19 23.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1591 0.8092 0.8991 0.7143 1.2721 1.3738 1.4104 -12.27%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.07 0.895 0.92 0.99 0.99 1.04 1.05 -
P/RPS 4.80 3.47 3.49 2.54 1.59 1.72 2.37 60.14%
P/EPS 35.20 53.27 48.42 65.13 36.98 40.21 57.69 -28.08%
EY 2.84 1.88 2.07 1.54 2.70 2.49 1.73 39.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.77 0.79 0.86 0.86 0.88 0.90 0.74%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 21/02/13 22/11/12 16/08/12 22/05/12 23/02/12 -
Price 1.02 1.16 0.87 0.93 1.02 0.95 1.08 -
P/RPS 4.58 4.50 3.30 2.39 1.64 1.57 2.43 52.64%
P/EPS 33.55 69.05 45.79 61.18 38.10 36.73 59.34 -31.64%
EY 2.98 1.45 2.18 1.63 2.62 2.72 1.69 46.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.00 0.75 0.81 0.89 0.81 0.92 -4.40%

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