[YTLLAND] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -8.95%
YoY- -0.07%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 250,534 184,723 249,094 441,806 629,140 581,416 454,988 -32.79%
PBT 50,742 48,052 35,072 49,025 48,615 47,995 48,819 2.60%
Tax -15,765 -14,654 -13,927 -16,242 -13,184 -12,965 -11,706 21.93%
NP 34,977 33,398 21,145 32,783 35,431 35,030 37,113 -3.87%
-
NP to SH 26,474 25,213 13,353 21,957 24,116 25,002 28,600 -5.01%
-
Tax Rate 31.07% 30.50% 39.71% 33.13% 27.12% 27.01% 23.98% -
Total Cost 215,557 151,325 227,949 409,023 593,709 546,386 417,875 -35.65%
-
Net Worth 806,720 976,491 450,529 874,971 603,144 800,000 1,123,634 -19.80%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 806,720 976,491 450,529 874,971 603,144 800,000 1,123,634 -19.80%
NOSH 677,916 827,534 388,387 754,285 524,473 800,000 952,233 -20.25%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.96% 18.08% 8.49% 7.42% 5.63% 6.02% 8.16% -
ROE 3.28% 2.58% 2.96% 2.51% 4.00% 3.13% 2.55% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 36.96 22.32 64.14 58.57 119.96 72.68 47.78 -15.71%
EPS 3.91 3.05 3.44 2.91 4.60 3.13 3.00 19.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.18 1.16 1.16 1.15 1.00 1.18 0.56%
Adjusted Per Share Value based on latest NOSH - 754,285
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 29.67 21.88 29.50 52.33 74.51 68.86 53.89 -32.80%
EPS 3.14 2.99 1.58 2.60 2.86 2.96 3.39 -4.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9554 1.1565 0.5336 1.0363 0.7143 0.9475 1.3308 -19.80%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.99 1.07 0.895 0.92 0.99 0.99 1.04 -
P/RPS 2.68 4.79 1.40 1.57 0.83 1.36 2.18 14.74%
P/EPS 25.35 35.12 26.03 31.60 21.53 31.68 34.63 -18.76%
EY 3.94 2.85 3.84 3.16 4.64 3.16 2.89 22.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.91 0.77 0.79 0.86 0.99 0.88 -3.82%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 23/05/13 21/02/13 22/11/12 16/08/12 22/05/12 -
Price 0.965 1.02 1.16 0.87 0.93 1.02 0.95 -
P/RPS 2.61 4.57 1.81 1.49 0.78 1.40 1.99 19.79%
P/EPS 24.71 33.48 33.74 29.89 20.23 32.64 31.63 -15.16%
EY 4.05 2.99 2.96 3.35 4.94 3.06 3.16 17.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 1.00 0.75 0.81 1.02 0.81 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