[YTLLAND] YoY TTM 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- -3.54%
YoY- 35.86%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 100,672 195,773 250,534 629,140 62,599 163,519 311,975 -17.17%
PBT 49,978 48,316 50,742 48,615 27,204 21,590 3,062 59.23%
Tax -12,299 -15,083 -15,765 -13,184 -7,395 -5,493 4,026 -
NP 37,679 33,233 34,977 35,431 19,809 16,097 7,088 32.09%
-
NP to SH 33,364 24,101 26,474 24,116 17,751 14,501 9,705 22.83%
-
Tax Rate 24.61% 31.22% 31.07% 27.12% 27.18% 25.44% -131.48% -
Total Cost 62,993 162,540 215,557 593,709 42,790 147,422 304,887 -23.10%
-
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 37.43% 16.98% 13.96% 5.63% 31.64% 9.84% 2.27% -
ROE 2.46% 2.76% 3.28% 4.00% 3.13% 2.53% 1.69% -
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 9.59 27.40 36.96 119.96 7.61 19.98 37.55 -20.33%
EPS 3.18 3.37 3.91 4.60 2.16 1.77 1.17 18.12%
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 11.92 23.19 29.67 74.51 7.41 19.37 36.95 -17.17%
EPS 3.95 2.85 3.14 2.86 2.10 1.72 1.15 22.82%
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 6.88 3.38 2.68 0.83 11.17 4.60 2.53 18.13%
P/EPS 20.76 27.43 25.35 21.53 39.39 51.93 81.34 -20.34%
EY 4.82 3.65 3.94 4.64 2.54 1.93 1.23 25.54%
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 7.19 3.23 2.61 0.78 15.37 6.81 2.93 16.13%
P/EPS 21.71 26.24 24.71 20.23 54.22 76.76 94.18 -21.68%
EY 4.61 3.81 4.05 4.94 1.84 1.30 1.06 27.74%
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