[YTLLAND] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 169.06%
YoY- 2.76%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 629,140 62,599 163,519 311,975 315,193 284,884 125,471 30.79%
PBT 48,615 27,204 21,590 3,062 15,626 26,001 46,599 0.70%
Tax -13,184 -7,395 -5,493 4,026 -4,138 -2,057 -3,337 25.70%
NP 35,431 19,809 16,097 7,088 11,488 23,944 43,262 -3.27%
-
NP to SH 24,116 17,751 14,501 9,705 9,444 18,653 43,262 -9.27%
-
Tax Rate 27.12% 27.18% 25.44% -131.48% 26.48% 7.91% 7.16% -
Total Cost 593,709 42,790 147,422 304,887 303,705 260,940 82,209 38.98%
-
Net Worth 603,144 567,574 572,923 573,327 542,253 1,145,868 1,219,657 -11.06%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 603,144 567,574 572,923 573,327 542,253 1,145,868 1,219,657 -11.06%
NOSH 524,473 822,571 818,461 830,909 809,333 836,400 841,142 -7.56%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.63% 31.64% 9.84% 2.27% 3.64% 8.40% 34.48% -
ROE 4.00% 3.13% 2.53% 1.69% 1.74% 1.63% 3.55% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 119.96 7.61 19.98 37.55 38.94 34.06 14.92 41.49%
EPS 4.60 2.16 1.77 1.17 1.17 2.23 5.14 -1.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.69 0.70 0.69 0.67 1.37 1.45 -3.78%
Adjusted Per Share Value based on latest NOSH - 830,909
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 74.51 7.41 19.37 36.95 37.33 33.74 14.86 30.79%
EPS 2.86 2.10 1.72 1.15 1.12 2.21 5.12 -9.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7143 0.6722 0.6785 0.679 0.6422 1.3571 1.4445 -11.06%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.99 0.85 0.92 0.95 0.74 1.66 0.70 -
P/RPS 0.83 11.17 4.60 2.53 1.90 4.87 4.69 -25.05%
P/EPS 21.53 39.39 51.93 81.34 63.42 74.43 13.61 7.93%
EY 4.64 2.54 1.93 1.23 1.58 1.34 7.35 -7.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.23 1.31 1.38 1.10 1.21 0.48 10.19%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 17/11/11 25/11/10 19/11/09 20/11/08 22/11/07 19/12/06 -
Price 0.93 1.17 1.36 1.10 0.43 1.37 0.71 -
P/RPS 0.78 15.37 6.81 2.93 1.10 4.02 4.76 -26.00%
P/EPS 20.23 54.22 76.76 94.18 36.85 61.43 13.80 6.57%
EY 4.94 1.84 1.30 1.06 2.71 1.63 7.24 -6.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.70 1.94 1.59 0.64 1.00 0.49 8.72%

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