[YTLLAND] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 26.46%
YoY- -74.58%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 181,369 97,155 279,179 197,988 123,246 64,359 336,084 -33.64%
PBT 16,249 9,765 -4,592 4,708 2,803 2,111 17,342 -4.23%
Tax -5,046 -2,328 5,392 -2,767 -1,223 -962 -4,178 13.37%
NP 11,203 7,437 800 1,941 1,580 1,149 13,164 -10.16%
-
NP to SH 11,020 7,312 3,606 2,041 1,614 1,214 10,322 4.44%
-
Tax Rate 31.05% 23.84% - 58.77% 43.63% 45.57% 24.09% -
Total Cost 170,166 89,718 278,379 196,047 121,666 63,210 322,920 -34.68%
-
Net Worth 571,714 573,327 565,419 546,988 569,147 542,253 367,857 34.06%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 571,714 573,327 565,419 546,988 569,147 542,253 367,857 34.06%
NOSH 828,571 830,909 831,499 816,400 849,473 809,333 549,040 31.46%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.18% 7.65% 0.29% 0.98% 1.28% 1.79% 3.92% -
ROE 1.93% 1.28% 0.64% 0.37% 0.28% 0.22% 2.81% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 21.89 11.69 33.58 24.25 14.51 7.95 61.21 -49.52%
EPS 1.33 0.88 0.44 0.25 0.19 0.15 1.88 -20.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.68 0.67 0.67 0.67 0.67 1.97%
Adjusted Per Share Value based on latest NOSH - 853,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 21.48 11.51 33.06 23.45 14.60 7.62 39.80 -33.63%
EPS 1.31 0.87 0.43 0.24 0.19 0.14 1.22 4.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6771 0.679 0.6697 0.6478 0.6741 0.6422 0.4357 34.05%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.14 0.95 0.85 0.56 0.47 0.74 1.01 -
P/RPS 5.21 8.12 2.53 2.31 3.24 9.31 1.65 114.77%
P/EPS 85.71 107.95 196.00 224.00 247.37 493.33 53.72 36.42%
EY 1.17 0.93 0.51 0.45 0.40 0.20 1.86 -26.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.38 1.25 0.84 0.70 1.10 1.51 6.07%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 20/08/09 21/05/09 19/02/09 20/11/08 19/08/08 -
Price 0.99 1.10 0.99 0.76 0.57 0.43 0.96 -
P/RPS 4.52 9.41 2.95 3.13 3.93 5.41 1.57 101.98%
P/EPS 74.44 125.00 228.28 304.00 300.00 286.67 51.06 28.48%
EY 1.34 0.80 0.44 0.33 0.33 0.35 1.96 -22.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.59 1.46 1.13 0.85 0.64 1.43 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