[YTLLAND] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -24.64%
YoY- 582.78%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 56,116 246,645 278,705 362,738 388,620 279,179 263,984 -64.34%
PBT 16,936 27,121 28,821 32,498 39,060 -4,592 6,277 93.69%
Tax -4,444 -6,710 -9,125 -10,092 -9,312 5,392 -3,689 13.20%
NP 12,492 20,411 19,696 22,406 29,748 800 2,588 185.33%
-
NP to SH 12,768 18,621 19,709 22,040 29,248 3,606 2,721 180.01%
-
Tax Rate 26.24% 24.74% 31.66% 31.05% 23.84% - 58.77% -
Total Cost 43,624 226,234 259,009 340,332 358,872 278,379 261,396 -69.65%
-
Net Worth 572,923 579,376 569,808 571,714 573,327 565,419 546,987 3.13%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 572,923 579,376 569,808 571,714 573,327 565,419 546,987 3.13%
NOSH 818,461 827,681 825,810 828,571 830,909 831,499 816,399 0.16%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 22.26% 8.28% 7.07% 6.18% 7.65% 0.29% 0.98% -
ROE 2.23% 3.21% 3.46% 3.86% 5.10% 0.64% 0.50% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.86 29.80 33.75 43.78 46.77 33.58 32.34 -64.39%
EPS 1.56 2.25 2.39 2.66 3.52 0.44 0.33 181.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.69 0.69 0.69 0.68 0.67 2.96%
Adjusted Per Share Value based on latest NOSH - 824,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.65 29.21 33.01 42.96 46.03 33.06 31.26 -64.33%
EPS 1.51 2.21 2.33 2.61 3.46 0.43 0.32 181.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6785 0.6862 0.6749 0.6771 0.679 0.6697 0.6478 3.13%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.92 0.93 1.07 1.14 0.95 0.85 0.56 -
P/RPS 13.42 3.12 3.17 2.60 2.03 2.53 1.73 291.37%
P/EPS 58.97 41.34 44.83 42.86 26.99 196.00 168.00 -50.20%
EY 1.70 2.42 2.23 2.33 3.71 0.51 0.60 100.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.33 1.55 1.65 1.38 1.25 0.84 34.44%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 19/08/10 27/05/10 25/02/10 19/11/09 20/08/09 21/05/09 -
Price 1.36 0.94 0.94 0.99 1.10 0.99 0.76 -
P/RPS 19.84 3.15 2.79 2.26 2.35 2.95 2.35 314.08%
P/EPS 87.18 41.78 39.39 37.22 31.25 228.28 228.00 -47.28%
EY 1.15 2.39 2.54 2.69 3.20 0.44 0.44 89.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.34 1.36 1.43 1.59 1.46 1.13 43.33%

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