[YTLLAND] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -37.07%
YoY- -9.81%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 581,416 594,913 451,718 13,528 73,246 85,924 82,852 266.97%
PBT 47,995 46,361 29,678 15,580 27,750 17,994 16,530 103.65%
Tax -12,965 -12,341 -6,268 -5,464 -7,110 -6,253 -5,806 70.92%
NP 35,030 34,020 23,410 10,116 20,640 11,741 10,724 120.31%
-
NP to SH 25,002 25,426 18,524 11,516 18,300 11,380 10,708 76.09%
-
Tax Rate 27.01% 26.62% 21.12% 35.07% 25.62% 34.75% 35.12% -
Total Cost 546,386 560,893 428,308 3,412 52,606 74,182 72,128 286.18%
-
Net Worth 1,074,073 1,159,927 1,190,828 567,574 543,406 574,471 576,584 51.45%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,074,073 1,159,927 1,190,828 567,574 543,406 574,471 576,584 51.45%
NOSH 933,976 982,989 1,017,802 822,571 799,126 820,673 823,692 8.74%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.02% 5.72% 5.18% 74.78% 28.18% 13.66% 12.94% -
ROE 2.33% 2.19% 1.56% 2.03% 3.37% 1.98% 1.86% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 62.25 60.52 44.38 1.64 9.17 10.47 10.06 237.42%
EPS 3.02 2.59 1.82 1.40 2.29 1.39 1.30 75.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.18 1.17 0.69 0.68 0.70 0.70 39.27%
Adjusted Per Share Value based on latest NOSH - 822,571
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 68.86 70.46 53.50 1.60 8.67 10.18 9.81 267.04%
EPS 2.96 3.01 2.19 1.36 2.17 1.35 1.27 75.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2721 1.3738 1.4104 0.6722 0.6436 0.6804 0.6829 51.45%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.99 1.04 1.05 0.85 1.60 1.91 1.42 -
P/RPS 1.59 1.72 2.37 51.68 17.46 18.24 14.12 -76.71%
P/EPS 36.98 40.21 57.69 60.71 69.87 137.74 109.23 -51.45%
EY 2.70 2.49 1.73 1.65 1.43 0.73 0.92 105.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.88 0.90 1.23 2.35 2.73 2.03 -43.62%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 22/05/12 23/02/12 17/11/11 25/08/11 26/05/11 24/02/11 -
Price 1.02 0.95 1.08 1.17 1.04 1.68 1.68 -
P/RPS 1.64 1.57 2.43 71.14 11.35 16.05 16.70 -78.74%
P/EPS 38.10 36.73 59.34 83.57 45.41 121.15 129.23 -55.73%
EY 2.62 2.72 1.69 1.20 2.20 0.83 0.77 126.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.81 0.92 1.70 1.53 2.40 2.40 -48.41%

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