[YTLLAND] YoY Quarter Result on 30-Sep-2012 [#1]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -66.4%
YoY- -30.77%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 29,557 27,314 116,917 51,106 3,382 14,029 97,155 -17.98%
PBT 18,592 5,372 7,205 4,515 3,895 4,234 9,765 11.32%
Tax -1,337 -1,245 -2,696 -1,585 -1,366 -1,111 -2,328 -8.82%
NP 17,255 4,127 4,509 2,930 2,529 3,123 7,437 15.05%
-
NP to SH 16,268 3,573 3,254 1,993 2,879 3,192 7,312 14.25%
-
Tax Rate 7.19% 23.18% 37.42% 35.11% 35.07% 26.24% 23.84% -
Total Cost 12,302 23,187 112,408 48,176 853 10,906 89,718 -28.17%
-
Net Worth 1,353,917 871,812 806,720 603,144 567,574 572,923 573,327 15.39%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,353,917 871,812 806,720 603,144 567,574 572,923 573,327 15.39%
NOSH 1,049,548 714,600 677,916 524,473 822,571 818,461 830,909 3.96%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 58.38% 15.11% 3.86% 5.73% 74.78% 22.26% 7.65% -
ROE 1.20% 0.41% 0.40% 0.33% 0.51% 0.56% 1.28% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2.82 3.82 17.25 9.74 0.41 1.71 11.69 -21.09%
EPS 1.55 0.50 0.48 0.38 0.35 0.39 0.88 9.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.22 1.19 1.15 0.69 0.70 0.69 10.98%
Adjusted Per Share Value based on latest NOSH - 524,473
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.50 3.23 13.85 6.05 0.40 1.66 11.51 -17.98%
EPS 1.93 0.42 0.39 0.24 0.34 0.38 0.87 14.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6035 1.0325 0.9554 0.7143 0.6722 0.6785 0.679 15.39%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.66 0.925 0.99 0.99 0.85 0.92 0.95 -
P/RPS 23.44 24.20 5.74 10.16 206.74 53.67 8.12 19.31%
P/EPS 42.58 185.00 206.25 260.53 242.86 235.90 107.95 -14.35%
EY 2.35 0.54 0.48 0.38 0.41 0.42 0.93 16.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.76 0.83 0.86 1.23 1.31 1.38 -15.28%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 20/11/14 21/11/13 22/11/12 17/11/11 25/11/10 19/11/09 -
Price 0.69 0.885 0.965 0.93 1.17 1.36 1.10 -
P/RPS 24.50 23.15 5.60 9.54 284.57 79.34 9.41 17.28%
P/EPS 44.52 177.00 201.04 244.74 334.29 348.72 125.00 -15.80%
EY 2.25 0.56 0.50 0.41 0.30 0.29 0.80 18.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.73 0.81 0.81 1.70 1.94 1.59 -16.72%

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