[YTLLAND] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 31.11%
YoY- 36.62%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 113,863 86,249 51,106 581,416 446,185 225,859 3,382 940.42%
PBT 21,848 15,869 4,515 47,995 34,771 14,839 3,895 215.36%
Tax -10,218 -6,411 -1,585 -12,965 -9,256 -3,134 -1,366 282.01%
NP 11,630 9,458 2,930 35,030 25,515 11,705 2,529 176.28%
-
NP to SH 7,421 6,217 1,993 25,002 19,070 9,262 2,879 87.88%
-
Tax Rate 46.77% 40.40% 35.11% 27.01% 26.62% 21.12% 35.07% -
Total Cost 102,233 76,791 48,176 546,386 420,670 214,154 853 2323.80%
-
Net Worth 683,203 759,128 603,144 1,074,073 1,159,927 1,190,828 567,574 13.14%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 683,203 759,128 603,144 1,074,073 1,159,927 1,190,828 567,574 13.14%
NOSH 588,968 654,421 524,473 933,976 982,989 1,017,802 822,571 -19.94%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.21% 10.97% 5.73% 6.02% 5.72% 5.18% 74.78% -
ROE 1.09% 0.82% 0.33% 2.33% 1.64% 0.78% 0.51% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 19.33 13.18 9.74 62.25 45.39 22.19 0.41 1202.00%
EPS 1.26 0.95 0.38 3.02 1.94 0.91 0.35 134.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.16 1.15 1.15 1.18 1.17 0.69 41.34%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.49 10.21 6.05 68.86 52.84 26.75 0.40 941.61%
EPS 0.88 0.74 0.24 2.96 2.26 1.10 0.34 88.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8092 0.8991 0.7143 1.2721 1.3738 1.4104 0.6722 13.15%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.895 0.92 0.99 0.99 1.04 1.05 0.85 -
P/RPS 4.63 6.98 10.16 1.59 2.29 4.73 206.74 -92.03%
P/EPS 71.03 96.84 260.53 36.98 53.61 115.38 242.86 -55.90%
EY 1.41 1.03 0.38 2.70 1.87 0.87 0.41 127.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.79 0.86 0.86 0.88 0.90 1.23 -26.79%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 21/02/13 22/11/12 16/08/12 22/05/12 23/02/12 17/11/11 -
Price 1.16 0.87 0.93 1.02 0.95 1.08 1.17 -
P/RPS 6.00 6.60 9.54 1.64 2.09 4.87 284.57 -92.35%
P/EPS 92.06 91.58 244.74 38.10 48.97 118.68 334.29 -57.63%
EY 1.09 1.09 0.41 2.62 2.04 0.84 0.30 136.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.75 0.81 0.89 0.81 0.92 1.70 -29.77%

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