[YTLLAND] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 37.26%
YoY- 123.43%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 172,498 204,424 581,416 594,913 451,718 13,528 73,246 76.55%
PBT 31,738 18,060 47,995 46,361 29,678 15,580 27,750 9.32%
Tax -12,822 -6,340 -12,965 -12,341 -6,268 -5,464 -7,110 47.89%
NP 18,916 11,720 35,030 34,020 23,410 10,116 20,640 -5.62%
-
NP to SH 12,434 7,972 25,002 25,426 18,524 11,516 18,300 -22.62%
-
Tax Rate 40.40% 35.11% 27.01% 26.62% 21.12% 35.07% 25.62% -
Total Cost 153,582 192,704 546,386 560,893 428,308 3,412 52,606 103.60%
-
Net Worth 759,128 603,144 1,074,073 1,159,927 1,190,828 567,574 543,406 24.83%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 759,128 603,144 1,074,073 1,159,927 1,190,828 567,574 543,406 24.83%
NOSH 654,421 524,473 933,976 982,989 1,017,802 822,571 799,126 -12.41%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.97% 5.73% 6.02% 5.72% 5.18% 74.78% 28.18% -
ROE 1.64% 1.32% 2.33% 2.19% 1.56% 2.03% 3.37% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 26.36 38.98 62.25 60.52 44.38 1.64 9.17 101.52%
EPS 1.90 1.52 3.02 2.59 1.82 1.40 2.29 -11.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 1.15 1.18 1.17 0.69 0.68 42.53%
Adjusted Per Share Value based on latest NOSH - 952,233
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 20.43 24.21 68.86 70.46 53.50 1.60 8.67 76.61%
EPS 1.47 0.94 2.96 3.01 2.19 1.36 2.17 -22.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8991 0.7143 1.2721 1.3738 1.4104 0.6722 0.6436 24.84%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.92 0.99 0.99 1.04 1.05 0.85 1.60 -
P/RPS 3.49 2.54 1.59 1.72 2.37 51.68 17.46 -65.64%
P/EPS 48.42 65.13 36.98 40.21 57.69 60.71 69.87 -21.60%
EY 2.07 1.54 2.70 2.49 1.73 1.65 1.43 27.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.86 0.86 0.88 0.90 1.23 2.35 -51.49%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 22/11/12 16/08/12 22/05/12 23/02/12 17/11/11 25/08/11 -
Price 0.87 0.93 1.02 0.95 1.08 1.17 1.04 -
P/RPS 3.30 2.39 1.64 1.57 2.43 71.14 11.35 -55.94%
P/EPS 45.79 61.18 38.10 36.73 59.34 83.57 45.41 0.55%
EY 2.18 1.63 2.62 2.72 1.69 1.20 2.20 -0.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.81 0.89 0.81 0.92 1.70 1.53 -37.69%

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