[YTLREIT] YoY Cumulative Quarter 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- 89.22%
YoY- -86.87%
Quarter Report
Latest QR
Upcoming QR
YTLREIT's Result
YTLREIT'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 85,232 24,680 14,940 54,014 55,074 53,577 47,940 10.05%
PBT 40,086 67,818 30,147 38,744 295,097 40,113 34,996 2.28%
Tax -514 -766 -1,184 0 0 0 0 -
NP 39,572 67,052 28,963 38,744 295,097 40,113 34,996 2.06%
-
NP to SH 39,572 67,052 28,963 38,744 295,097 40,113 34,996 2.06%
-
Tax Rate 1.28% 1.13% 3.93% 0.00% 0.00% 0.00% 0.00% -
Total Cost 45,660 -42,372 -14,023 15,270 -240,023 13,464 12,944 23.35%
-
Net Worth 1,477,663 1,517,018 1,363,380 1,418,689 1,400,384 1,146,759 1,021,841 6.33%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 47,512 53,138 38,735 38,743 40,792 40,112 34,995 5.22%
Div Payout % 120.07% 79.25% 133.74% 100.00% 13.82% 100.00% 100.00% -
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 1,477,663 1,517,018 1,363,380 1,418,689 1,400,384 1,146,759 1,021,841 6.33%
NOSH 1,323,478 1,325,138 1,177,357 1,177,629 1,178,973 1,179,794 1,038,457 4.12%
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 46.43% 271.69% 193.86% 71.73% 535.82% 74.87% 73.00% -
ROE 2.68% 4.42% 2.12% 2.73% 21.07% 3.50% 3.42% -
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 6.44 1.86 1.27 4.59 4.67 4.54 4.62 5.68%
EPS 2.99 5.06 2.46 3.29 25.03 3.40 3.37 -1.97%
DPS 3.59 4.01 3.29 3.29 3.46 3.40 3.37 1.05%
NAPS 1.1165 1.1448 1.158 1.2047 1.1878 0.972 0.984 2.12%
Adjusted Per Share Value based on latest NOSH - 1,178,580
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.00 1.45 0.88 3.17 3.23 3.14 2.81 10.07%
EPS 2.32 3.93 1.70 2.27 17.31 2.35 2.05 2.08%
DPS 2.79 3.12 2.27 2.27 2.39 2.35 2.05 5.26%
NAPS 0.867 0.8901 0.7999 0.8324 0.8216 0.6728 0.5995 6.33%
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 1.11 0.88 0.88 0.86 0.73 0.92 0.83 -
P/RPS 17.24 47.25 69.35 18.75 15.63 20.26 17.98 -0.69%
P/EPS 37.12 17.39 35.77 26.14 2.92 27.06 24.63 7.06%
EY 2.69 5.75 2.80 3.83 34.29 3.70 4.06 -6.62%
DY 3.23 4.56 3.74 3.83 4.74 3.70 4.06 -3.73%
P/NAPS 0.99 0.77 0.76 0.71 0.61 0.95 0.84 2.77%
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 17/01/13 17/01/12 18/01/11 21/01/10 20/01/09 24/01/08 16/01/07 -
Price 1.12 0.89 0.88 0.88 0.75 0.90 0.82 -
P/RPS 17.39 47.79 69.35 19.19 16.06 19.82 17.76 -0.34%
P/EPS 37.46 17.59 35.77 26.75 3.00 26.47 24.33 7.45%
EY 2.67 5.69 2.80 3.74 33.37 3.78 4.11 -6.93%
DY 3.21 4.51 3.74 3.74 4.61 3.78 4.11 -4.03%
P/NAPS 1.00 0.78 0.76 0.73 0.63 0.93 0.83 3.15%

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