[YTLLAND] YoY Cumulative 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- 50.71%
YoY- 582.78%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 86,249 225,859 41,426 181,369 123,246 174,836 51,062 9.12%
PBT 15,869 14,839 8,265 16,249 2,803 11,465 6,709 15.41%
Tax -6,411 -3,134 -2,903 -5,046 -1,223 -3,012 -933 37.84%
NP 9,458 11,705 5,362 11,203 1,580 8,453 5,776 8.55%
-
NP to SH 6,217 9,262 5,354 11,020 1,614 6,436 5,776 1.23%
-
Tax Rate 40.40% 21.12% 35.12% 31.05% 43.63% 26.27% 13.91% -
Total Cost 76,791 214,154 36,064 170,166 121,666 166,383 45,286 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 0.82% 0.78% 0.93% 1.93% 0.28% 0.57% 0.47% -
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 13.18 22.19 5.03 21.89 14.51 21.19 6.01 13.96%
EPS 0.95 0.91 0.65 1.33 0.19 0.78 0.68 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 10.21 26.75 4.91 21.48 14.60 20.71 6.05 9.10%
EPS 0.74 1.10 0.63 1.31 0.19 0.76 0.68 1.41%
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 6.98 4.73 28.23 5.21 3.24 7.32 13.31 -10.19%
P/EPS 96.84 115.38 218.46 85.71 247.37 198.72 117.65 -3.18%
EY 1.03 0.87 0.46 1.17 0.40 0.50 0.85 3.25%
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 6.60 4.87 33.40 4.52 3.93 5.38 14.81 -12.59%
P/EPS 91.58 118.68 258.46 74.44 300.00 146.15 130.88 -5.77%
EY 1.09 0.84 0.39 1.34 0.33 0.68 0.76 6.18%
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