[YTLLAND] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 19.37%
YoY- -61.09%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 145,768 116,917 184,723 113,863 86,249 51,106 581,416 -60.13%
PBT 13,973 7,205 48,052 21,848 15,869 4,515 47,995 -55.97%
Tax -6,027 -2,696 -14,654 -10,218 -6,411 -1,585 -12,965 -39.90%
NP 7,946 4,509 33,398 11,630 9,458 2,930 35,030 -62.70%
-
NP to SH 5,580 3,254 25,213 7,421 6,217 1,993 25,002 -63.10%
-
Tax Rate 43.13% 37.42% 30.50% 46.77% 40.40% 35.11% 27.01% -
Total Cost 137,822 112,408 151,325 102,233 76,791 48,176 546,386 -59.97%
-
Net Worth 754,568 806,720 978,662 683,203 759,128 603,144 1,074,073 -20.92%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 754,568 806,720 978,662 683,203 759,128 603,144 1,074,073 -20.92%
NOSH 634,090 677,916 829,375 588,968 654,421 524,473 933,976 -22.69%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.45% 3.86% 18.08% 10.21% 10.97% 5.73% 6.02% -
ROE 0.74% 0.40% 2.58% 1.09% 0.82% 0.33% 2.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.99 17.25 22.27 19.33 13.18 9.74 62.25 -48.43%
EPS 0.88 0.48 3.04 1.26 0.95 0.38 3.02 -55.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.19 1.18 1.16 1.16 1.15 1.15 2.29%
Adjusted Per Share Value based on latest NOSH - 388,387
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.26 13.85 21.88 13.49 10.21 6.05 68.86 -60.14%
EPS 0.66 0.39 2.99 0.88 0.74 0.24 2.96 -63.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8937 0.9554 1.1591 0.8092 0.8991 0.7143 1.2721 -20.92%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.935 0.99 1.07 0.895 0.92 0.99 0.99 -
P/RPS 4.07 5.74 4.80 4.63 6.98 10.16 1.59 86.80%
P/EPS 106.25 206.25 35.20 71.03 96.84 260.53 36.98 101.71%
EY 0.94 0.48 2.84 1.41 1.03 0.38 2.70 -50.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.83 0.91 0.77 0.79 0.86 0.86 -5.48%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 21/11/13 22/08/13 23/05/13 21/02/13 22/11/12 16/08/12 -
Price 0.915 0.965 1.02 1.16 0.87 0.93 1.02 -
P/RPS 3.98 5.60 4.58 6.00 6.60 9.54 1.64 80.29%
P/EPS 103.98 201.04 33.55 92.06 91.58 244.74 38.10 94.93%
EY 0.96 0.50 2.98 1.09 1.09 0.41 2.62 -48.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.86 1.00 0.75 0.81 0.89 -9.17%

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