[YTLLAND] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 102.77%
YoY- 502.31%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 246,645 209,029 181,369 97,155 279,179 197,988 123,246 59.00%
PBT 27,121 21,616 16,249 9,765 -4,592 4,708 2,803 355.96%
Tax -6,710 -6,844 -5,046 -2,328 5,392 -2,767 -1,223 212.04%
NP 20,411 14,772 11,203 7,437 800 1,941 1,580 453.14%
-
NP to SH 18,621 14,782 11,020 7,312 3,606 2,041 1,614 412.87%
-
Tax Rate 24.74% 31.66% 31.05% 23.84% - 58.77% 43.63% -
Total Cost 226,234 194,257 170,166 89,718 278,379 196,047 121,666 51.38%
-
Net Worth 579,376 569,808 571,714 573,327 565,419 546,988 569,147 1.19%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 579,376 569,808 571,714 573,327 565,419 546,988 569,147 1.19%
NOSH 827,681 825,810 828,571 830,909 831,499 816,400 849,473 -1.72%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.28% 7.07% 6.18% 7.65% 0.29% 0.98% 1.28% -
ROE 3.21% 2.59% 1.93% 1.28% 0.64% 0.37% 0.28% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 29.80 25.31 21.89 11.69 33.58 24.25 14.51 61.78%
EPS 2.25 1.79 1.33 0.88 0.44 0.25 0.19 421.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.69 0.69 0.68 0.67 0.67 2.97%
Adjusted Per Share Value based on latest NOSH - 830,909
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 29.21 24.76 21.48 11.51 33.06 23.45 14.60 58.97%
EPS 2.21 1.75 1.31 0.87 0.43 0.24 0.19 415.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6862 0.6749 0.6771 0.679 0.6697 0.6478 0.6741 1.19%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.93 1.07 1.14 0.95 0.85 0.56 0.47 -
P/RPS 3.12 4.23 5.21 8.12 2.53 2.31 3.24 -2.49%
P/EPS 41.34 59.78 85.71 107.95 196.00 224.00 247.37 -69.75%
EY 2.42 1.67 1.17 0.93 0.51 0.45 0.40 233.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.55 1.65 1.38 1.25 0.84 0.70 53.58%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 27/05/10 25/02/10 19/11/09 20/08/09 21/05/09 19/02/09 -
Price 0.94 0.94 0.99 1.10 0.99 0.76 0.57 -
P/RPS 3.15 3.71 4.52 9.41 2.95 3.13 3.93 -13.74%
P/EPS 41.78 52.51 74.44 125.00 228.28 304.00 300.00 -73.22%
EY 2.39 1.90 1.34 0.80 0.44 0.33 0.33 275.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.36 1.43 1.59 1.46 1.13 0.85 35.56%

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