[YTLLAND] QoQ 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- -71.5%
YoY- -87.72%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 28,851 116,917 70,860 27,614 35,143 51,106 135,231 -64.19%
PBT 6,768 7,205 26,204 5,979 11,354 4,515 13,224 -35.93%
Tax -3,331 -2,696 -4,436 -3,807 -4,826 -1,585 -3,709 -6.89%
NP 3,437 4,509 21,768 2,172 6,528 2,930 9,515 -49.18%
-
NP to SH 2,326 3,254 17,792 1,204 4,224 1,993 5,932 -46.33%
-
Tax Rate 49.22% 37.42% 16.93% 63.67% 42.50% 35.11% 28.05% -
Total Cost 25,414 112,408 49,092 25,442 28,615 48,176 125,716 -65.45%
-
Net Worth 691,985 806,720 976,491 450,529 874,971 603,144 800,000 -9.19%
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 691,985 806,720 976,491 450,529 874,971 603,144 800,000 -9.19%
NOSH 581,499 677,916 827,534 388,387 754,285 524,473 800,000 -19.11%
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 11.91% 3.86% 30.72% 7.87% 18.58% 5.73% 7.04% -
ROE 0.34% 0.40% 1.82% 0.27% 0.48% 0.33% 0.74% -
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 4.96 17.25 8.56 7.11 4.66 9.74 16.90 -55.73%
EPS 0.40 0.48 2.15 0.31 0.56 0.38 0.72 -32.34%
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 1.00 12.26%
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 3.42 13.85 8.39 3.27 4.16 6.05 16.02 -64.17%
EPS 0.28 0.39 2.11 0.14 0.50 0.24 0.70 -45.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8196 0.9554 1.1565 0.5336 1.0363 0.7143 0.9475 -9.19%
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 18.85 5.74 12.50 12.59 19.75 10.16 5.86 117.44%
P/EPS 233.75 206.25 49.77 288.71 164.29 260.53 133.51 45.11%
EY 0.43 0.48 2.01 0.35 0.61 0.38 0.75 -30.91%
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 0.99 -13.93%
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 18.44 5.60 11.91 16.32 18.67 9.54 6.03 110.25%
P/EPS 228.75 201.04 47.44 374.19 155.36 244.74 137.56 40.23%
EY 0.44 0.50 2.11 0.27 0.64 0.41 0.73 -28.57%
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 1.02 -17.05%

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