[YTLLAND] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -12.58%
YoY- 38.41%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 249,094 441,806 629,140 581,416 454,988 257,679 62,599 150.89%
PBT 35,072 49,025 48,615 47,995 48,819 34,117 27,204 18.43%
Tax -13,927 -16,242 -13,184 -12,965 -11,706 -7,371 -7,395 52.44%
NP 21,145 32,783 35,431 35,030 37,113 26,746 19,809 4.44%
-
NP to SH 13,353 21,957 24,116 25,002 28,600 21,972 17,751 -17.27%
-
Tax Rate 39.71% 33.13% 27.12% 27.01% 23.98% 21.61% 27.18% -
Total Cost 227,949 409,023 593,709 546,386 417,875 230,933 42,790 204.71%
-
Net Worth 450,529 874,971 603,144 800,000 1,123,634 1,114,643 567,574 -14.25%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 450,529 874,971 603,144 800,000 1,123,634 1,114,643 567,574 -14.25%
NOSH 388,387 754,285 524,473 800,000 952,233 952,686 822,571 -39.33%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.49% 7.42% 5.63% 6.02% 8.16% 10.38% 31.64% -
ROE 2.96% 2.51% 4.00% 3.13% 2.55% 1.97% 3.13% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 64.14 58.57 119.96 72.68 47.78 27.05 7.61 313.61%
EPS 3.44 2.91 4.60 3.13 3.00 2.31 2.16 36.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.16 1.15 1.00 1.18 1.17 0.69 41.34%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 29.50 52.33 74.51 68.86 53.89 30.52 7.41 150.97%
EPS 1.58 2.60 2.86 2.96 3.39 2.60 2.10 -17.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5336 1.0363 0.7143 0.9475 1.3308 1.3201 0.6722 -14.25%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.895 0.92 0.99 0.99 1.04 1.05 0.85 -
P/RPS 1.40 1.57 0.83 1.36 2.18 3.88 11.17 -74.92%
P/EPS 26.03 31.60 21.53 31.68 34.63 45.53 39.39 -24.11%
EY 3.84 3.16 4.64 3.16 2.89 2.20 2.54 31.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.79 0.86 0.99 0.88 0.90 1.23 -26.79%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 21/02/13 22/11/12 16/08/12 22/05/12 23/02/12 17/11/11 -
Price 1.16 0.87 0.93 1.02 0.95 1.08 1.17 -
P/RPS 1.81 1.49 0.78 1.40 1.99 3.99 15.37 -75.94%
P/EPS 33.74 29.89 20.23 32.64 31.63 46.83 54.22 -27.09%
EY 2.96 3.35 4.94 3.06 3.16 2.14 1.84 37.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.75 0.81 1.02 0.81 0.92 1.70 -29.77%

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