[YTLLAND] QoQ Cumulative 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- 211.94%
YoY- -32.88%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 116,917 184,723 113,863 86,249 51,106 581,416 446,185 -59.01%
PBT 7,205 48,052 21,848 15,869 4,515 47,995 34,771 -64.94%
Tax -2,696 -14,654 -10,218 -6,411 -1,585 -12,965 -9,256 -56.02%
NP 4,509 33,398 11,630 9,458 2,930 35,030 25,515 -68.47%
-
NP to SH 3,254 25,213 7,421 6,217 1,993 25,002 19,070 -69.20%
-
Tax Rate 37.42% 30.50% 46.77% 40.40% 35.11% 27.01% 26.62% -
Total Cost 112,408 151,325 102,233 76,791 48,176 546,386 420,670 -58.48%
-
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 0.40% 2.58% 1.09% 0.82% 0.33% 2.33% 1.64% -
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 17.25 22.27 19.33 13.18 9.74 62.25 45.39 -47.50%
EPS 0.48 3.04 1.26 0.95 0.38 3.02 1.94 -60.55%
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 13.85 21.88 13.49 10.21 6.05 68.86 52.84 -59.00%
EPS 0.39 2.99 0.88 0.74 0.24 2.96 2.26 -68.97%
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 5.74 4.80 4.63 6.98 10.16 1.59 2.29 84.42%
P/EPS 206.25 35.20 71.03 96.84 260.53 36.98 53.61 145.32%
EY 0.48 2.84 1.41 1.03 0.38 2.70 1.87 -59.57%
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 5.60 4.58 6.00 6.60 9.54 1.64 2.09 92.79%
P/EPS 201.04 33.55 92.06 91.58 244.74 38.10 48.97 156.17%
EY 0.50 2.98 1.09 1.09 0.41 2.62 2.04 -60.80%
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