[YTLLAND] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -20.42%
YoY- -61.09%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 291,536 467,668 184,723 151,817 172,498 204,424 581,416 -36.80%
PBT 27,946 28,820 48,052 29,130 31,738 18,060 47,995 -30.20%
Tax -12,054 -10,784 -14,654 -13,624 -12,822 -6,340 -12,965 -4.72%
NP 15,892 18,036 33,398 15,506 18,916 11,720 35,030 -40.87%
-
NP to SH 11,160 13,016 25,213 9,894 12,434 7,972 25,002 -41.50%
-
Tax Rate 43.13% 37.42% 30.50% 46.77% 40.40% 35.11% 27.01% -
Total Cost 275,644 449,632 151,325 136,310 153,582 192,704 546,386 -36.54%
-
Net Worth 754,568 806,720 978,662 683,203 759,128 603,144 1,074,073 -20.92%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 754,568 806,720 978,662 683,203 759,128 603,144 1,074,073 -20.92%
NOSH 634,090 677,916 829,375 588,968 654,421 524,473 933,976 -22.69%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.45% 3.86% 18.08% 10.21% 10.97% 5.73% 6.02% -
ROE 1.48% 1.61% 2.58% 1.45% 1.64% 1.32% 2.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 45.98 68.99 22.27 25.78 26.36 38.98 62.25 -18.24%
EPS 1.76 1.92 3.04 1.68 1.90 1.52 3.02 -30.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.19 1.18 1.16 1.16 1.15 1.15 2.29%
Adjusted Per Share Value based on latest NOSH - 388,387
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 34.53 55.39 21.88 17.98 20.43 24.21 68.86 -36.80%
EPS 1.32 1.54 2.99 1.17 1.47 0.94 2.96 -41.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8937 0.9554 1.1591 0.8092 0.8991 0.7143 1.2721 -20.92%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.935 0.99 1.07 0.895 0.92 0.99 0.99 -
P/RPS 2.03 1.44 4.80 3.47 3.49 2.54 1.59 17.63%
P/EPS 53.12 51.56 35.20 53.27 48.42 65.13 36.98 27.22%
EY 1.88 1.94 2.84 1.88 2.07 1.54 2.70 -21.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.83 0.91 0.77 0.79 0.86 0.86 -5.48%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 21/11/13 22/08/13 23/05/13 21/02/13 22/11/12 16/08/12 -
Price 0.915 0.965 1.02 1.16 0.87 0.93 1.02 -
P/RPS 1.99 1.40 4.58 4.50 3.30 2.39 1.64 13.72%
P/EPS 51.99 50.26 33.55 69.05 45.79 61.18 38.10 22.95%
EY 1.92 1.99 2.98 1.45 2.18 1.63 2.62 -18.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.86 1.00 0.75 0.81 0.89 -9.17%

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