[YTLLAND] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 55.97%
YoY- -32.88%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 467,668 184,723 151,817 172,498 204,424 581,416 594,913 -14.81%
PBT 28,820 48,052 29,130 31,738 18,060 47,995 46,361 -27.14%
Tax -10,784 -14,654 -13,624 -12,822 -6,340 -12,965 -12,341 -8.59%
NP 18,036 33,398 15,506 18,916 11,720 35,030 34,020 -34.47%
-
NP to SH 13,016 25,213 9,894 12,434 7,972 25,002 25,426 -35.98%
-
Tax Rate 37.42% 30.50% 46.77% 40.40% 35.11% 27.01% 26.62% -
Total Cost 449,632 151,325 136,310 153,582 192,704 546,386 560,893 -13.69%
-
Net Worth 806,720 978,662 683,203 759,128 603,144 1,074,073 1,159,927 -21.48%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 806,720 978,662 683,203 759,128 603,144 1,074,073 1,159,927 -21.48%
NOSH 677,916 829,375 588,968 654,421 524,473 933,976 982,989 -21.92%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.86% 18.08% 10.21% 10.97% 5.73% 6.02% 5.72% -
ROE 1.61% 2.58% 1.45% 1.64% 1.32% 2.33% 2.19% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 68.99 22.27 25.78 26.36 38.98 62.25 60.52 9.11%
EPS 1.92 3.04 1.68 1.90 1.52 3.02 2.59 -18.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.18 1.16 1.16 1.15 1.15 1.18 0.56%
Adjusted Per Share Value based on latest NOSH - 754,285
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 55.39 21.88 17.98 20.43 24.21 68.86 70.46 -14.80%
EPS 1.54 2.99 1.17 1.47 0.94 2.96 3.01 -36.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9554 1.1591 0.8092 0.8991 0.7143 1.2721 1.3738 -21.48%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.99 1.07 0.895 0.92 0.99 0.99 1.04 -
P/RPS 1.44 4.80 3.47 3.49 2.54 1.59 1.72 -11.16%
P/EPS 51.56 35.20 53.27 48.42 65.13 36.98 40.21 18.01%
EY 1.94 2.84 1.88 2.07 1.54 2.70 2.49 -15.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.91 0.77 0.79 0.86 0.86 0.88 -3.82%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 23/05/13 21/02/13 22/11/12 16/08/12 22/05/12 -
Price 0.965 1.02 1.16 0.87 0.93 1.02 0.95 -
P/RPS 1.40 4.58 4.50 3.30 2.39 1.64 1.57 -7.34%
P/EPS 50.26 33.55 69.05 45.79 61.18 38.10 36.73 23.23%
EY 1.99 2.98 1.45 2.18 1.63 2.62 2.72 -18.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 1.00 0.75 0.81 0.89 0.81 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