[YTLLAND] YoY Annualized Quarter 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- -24.64%
YoY- 582.78%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 172,498 451,718 82,852 362,738 246,492 349,672 102,124 9.12%
PBT 31,738 29,678 16,530 32,498 5,606 22,930 13,418 15.41%
Tax -12,822 -6,268 -5,806 -10,092 -2,446 -6,024 -1,866 37.84%
NP 18,916 23,410 10,724 22,406 3,160 16,906 11,552 8.55%
-
NP to SH 12,434 18,524 10,708 22,040 3,228 12,872 11,552 1.23%
-
Tax Rate 40.40% 21.12% 35.12% 31.05% 43.63% 26.27% 13.91% -
Total Cost 153,582 428,308 72,128 340,332 243,332 332,766 90,572 9.19%
-
Net Worth 759,128 1,190,828 576,584 571,714 569,147 1,122,174 1,240,141 -7.84%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 759,128 1,190,828 576,584 571,714 569,147 1,122,174 1,240,141 -7.84%
NOSH 654,421 1,017,802 823,692 828,571 849,473 825,128 849,411 -4.24%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.97% 5.18% 12.94% 6.18% 1.28% 4.83% 11.31% -
ROE 1.64% 1.56% 1.86% 3.86% 0.57% 1.15% 0.93% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 26.36 44.38 10.06 43.78 29.02 42.38 12.02 13.96%
EPS 1.90 1.82 1.30 2.66 0.38 1.56 1.36 5.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.17 0.70 0.69 0.67 1.36 1.46 -3.75%
Adjusted Per Share Value based on latest NOSH - 824,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 20.43 53.50 9.81 42.96 29.19 41.41 12.10 9.11%
EPS 1.47 2.19 1.27 2.61 0.38 1.52 1.37 1.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8991 1.4104 0.6829 0.6771 0.6741 1.329 1.4688 -7.84%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.92 1.05 1.42 1.14 0.47 1.55 0.80 -
P/RPS 3.49 2.37 14.12 2.60 1.62 3.66 6.65 -10.17%
P/EPS 48.42 57.69 109.23 42.86 123.68 99.36 58.82 -3.18%
EY 2.07 1.73 0.92 2.33 0.81 1.01 1.70 3.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.90 2.03 1.65 0.70 1.14 0.55 6.21%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 24/02/11 25/02/10 19/02/09 22/02/08 08/02/07 -
Price 0.87 1.08 1.68 0.99 0.57 1.14 0.89 -
P/RPS 3.30 2.43 16.70 2.26 1.96 2.69 7.40 -12.58%
P/EPS 45.79 59.34 129.23 37.22 150.00 73.08 65.44 -5.77%
EY 2.18 1.69 0.77 2.69 0.67 1.37 1.53 6.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.92 2.40 1.43 0.85 0.84 0.61 3.50%

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