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

Stock
[YTLREIT] YTL HOSPITALITY REIT
Announcement Date
21-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -76.49%
YoY- -76.53%
Quarter Report
Latest QR
Upcoming QR
YTLREIT's Result
YTLREIT's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 31/03/10 31/12/09 30/09/09 31/03/09 31/12/08 CAGR
Revenue 70,060 91,422 110,474 108,518 110,427 109,642 109,725 -20.09%
PBT 69,964 76,325 80,348 78,903 335,628 335,577 336,252 -54.38%
Tax -1,185 -608 0 0 0 0 0 -
NP 68,779 75,717 80,348 78,903 335,628 335,577 336,252 -54.77%
-
NP to SH 68,779 75,717 80,348 78,903 335,628 335,577 336,252 -54.77%
-
Tax Rate 1.69% 0.80% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 1,281 15,705 30,126 29,615 -225,201 -225,935 -226,527 -
-
Net Worth 1,362,210 1,373,089 1,418,583 1,419,836 1,417,668 1,401,254 1,396,463 -1.23%
Dividend
31/12/10 30/09/10 31/03/10 31/12/09 30/09/09 31/03/09 31/12/08 CAGR
Div 77,477 38,775 38,775 79,453 40,678 81,882 81,882 -2.72%
Div Payout % 112.65% 51.21% 48.26% 100.70% 12.12% 24.40% 24.35% -
Equity
31/12/10 30/09/10 31/03/10 31/12/09 30/09/09 31/03/09 31/12/08 CAGR
Net Worth 1,362,210 1,373,089 1,418,583 1,419,836 1,417,668 1,401,254 1,396,463 -1.23%
NOSH 1,176,347 1,177,404 1,177,540 1,178,580 1,176,781 1,179,705 1,175,672 0.02%
Ratio Analysis
31/12/10 30/09/10 31/03/10 31/12/09 30/09/09 31/03/09 31/12/08 CAGR
NP Margin 98.17% 82.82% 72.73% 72.71% 303.94% 306.07% 306.45% -
ROE 5.05% 5.51% 5.66% 5.56% 23.67% 23.95% 24.08% -
Per Share
31/12/10 30/09/10 31/03/10 31/12/09 30/09/09 31/03/09 31/12/08 CAGR
RPS 5.96 7.76 9.38 9.21 9.38 9.29 9.33 -20.07%
EPS 5.85 6.43 6.82 6.69 28.52 28.45 28.60 -54.77%
DPS 6.58 3.29 3.29 6.75 3.46 6.95 6.95 -2.69%
NAPS 1.158 1.1662 1.2047 1.2047 1.2047 1.1878 1.1878 -1.26%
Adjusted Per Share Value based on latest NOSH - 1,178,580
31/12/10 30/09/10 31/03/10 31/12/09 30/09/09 31/03/09 31/12/08 CAGR
RPS 4.11 5.36 6.48 6.37 6.48 6.43 6.44 -20.11%
EPS 4.04 4.44 4.71 4.63 19.69 19.69 19.73 -54.74%
DPS 4.55 2.28 2.28 4.66 2.39 4.80 4.80 -2.63%
NAPS 0.7992 0.8056 0.8323 0.833 0.8318 0.8221 0.8193 -1.23%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 31/03/10 31/12/09 30/09/09 31/03/09 31/12/08 CAGR
Date 30/12/10 30/09/10 31/03/10 31/12/09 30/09/09 31/03/09 31/12/08 -
Price 0.88 0.87 0.85 0.86 0.89 0.73 0.73 -
P/RPS 14.78 11.20 9.06 9.34 9.48 7.85 7.82 37.47%
P/EPS 15.05 13.53 12.46 12.85 3.12 2.57 2.55 142.93%
EY 6.64 7.39 8.03 7.78 32.05 38.97 39.18 -58.83%
DY 7.48 3.78 3.87 7.85 3.89 9.52 9.52 -11.35%
P/NAPS 0.76 0.75 0.71 0.71 0.74 0.61 0.61 11.61%
Price Multiplier on Announcement Date
31/12/10 30/09/10 31/03/10 31/12/09 30/09/09 31/03/09 31/12/08 CAGR
Date 18/01/11 25/11/10 27/05/10 21/01/10 19/11/09 21/05/09 20/01/09 -
Price 0.88 0.88 0.84 0.88 0.91 0.80 0.75 -
P/RPS 14.78 11.33 8.95 9.56 9.70 8.61 8.04 35.58%
P/EPS 15.05 13.68 12.31 13.14 3.19 2.81 2.62 139.67%
EY 6.64 7.31 8.12 7.61 31.34 35.56 38.13 -58.26%
DY 7.48 3.74 3.92 7.67 3.80 8.69 9.27 -10.17%
P/NAPS 0.76 0.75 0.70 0.73 0.76 0.67 0.63 9.83%

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