[YTLLAND] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 34.08%
YoY- 136.58%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 163,519 246,645 290,220 337,302 311,975 279,179 283,181 -30.63%
PBT 21,590 27,121 12,316 8,854 3,062 -4,592 6,240 128.58%
Tax -5,493 -6,710 1,315 1,569 4,026 5,392 -2,386 74.26%
NP 16,097 20,411 13,631 10,423 7,088 800 3,854 159.12%
-
NP to SH 14,501 18,621 16,347 13,012 9,705 3,607 4,333 123.57%
-
Tax Rate 25.44% 24.74% -10.68% -17.72% -131.48% - 38.24% -
Total Cost 147,422 226,234 276,589 326,879 304,887 278,379 279,327 -34.66%
-
Net Worth 572,923 587,749 576,840 568,560 573,327 546,125 572,180 0.08%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 572,923 587,749 576,840 568,560 573,327 546,125 572,180 0.08%
NOSH 818,461 839,642 836,000 824,000 830,909 803,125 853,999 -2.79%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.84% 8.28% 4.70% 3.09% 2.27% 0.29% 1.36% -
ROE 2.53% 3.17% 2.83% 2.29% 1.69% 0.66% 0.76% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.98 29.37 34.72 40.93 37.55 34.76 33.16 -28.64%
EPS 1.77 2.22 1.96 1.58 1.17 0.45 0.51 129.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.69 0.69 0.69 0.68 0.67 2.96%
Adjusted Per Share Value based on latest NOSH - 824,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.37 29.21 34.37 39.95 36.95 33.06 33.54 -30.62%
EPS 1.72 2.21 1.94 1.54 1.15 0.43 0.51 124.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6785 0.6961 0.6832 0.6734 0.679 0.6468 0.6777 0.07%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.92 0.93 1.07 1.14 0.95 0.85 0.56 -
P/RPS 4.60 3.17 3.08 2.78 2.53 2.45 1.69 94.82%
P/EPS 51.93 41.93 54.72 72.19 81.34 189.26 110.37 -39.47%
EY 1.93 2.38 1.83 1.39 1.23 0.53 0.91 64.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.33 1.55 1.65 1.38 1.25 0.84 34.44%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 19/08/10 27/05/10 25/02/10 19/11/09 20/08/09 21/05/09 -
Price 1.36 0.94 0.94 0.99 1.10 0.99 0.76 -
P/RPS 6.81 3.20 2.71 2.42 2.93 2.85 2.29 106.65%
P/EPS 76.76 42.39 48.07 62.69 94.18 220.43 149.79 -35.93%
EY 1.30 2.36 2.08 1.60 1.06 0.45 0.67 55.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.34 1.36 1.43 1.59 1.46 1.13 43.33%

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