[YTLREIT] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[YTLREIT] YTL HOSPITALITY REIT
Announcement Date
17-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 334.5%
YoY- 131.51%
Quarter Report
Latest QR
Upcoming QR
YTLREIT's Result
YTLREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 31/03/12 31/12/11 30/09/11 31/03/11 31/12/10 CAGR
Revenue 85,232 28,077 52,887 24,680 7,990 22,835 14,940 138.56%
PBT 40,086 23,003 79,175 67,818 15,916 45,335 30,147 15.28%
Tax -514 -241 -836 -766 -484 -1,402 -1,184 -34.07%
NP 39,572 22,762 78,339 67,052 15,432 43,933 28,963 16.86%
-
NP to SH 39,572 22,762 78,339 67,052 15,432 43,933 28,963 16.86%
-
Tax Rate 1.28% 1.05% 1.06% 1.13% 3.04% 3.09% 3.93% -
Total Cost 45,660 5,315 -25,452 -42,372 -7,442 -21,098 -14,023 -
-
Net Worth 1,477,663 1,512,085 1,411,854 1,517,018 1,355,660 1,363,925 1,363,380 4.10%
Dividend
31/12/12 30/09/12 31/03/12 31/12/11 30/09/11 31/03/11 31/12/10 CAGR
Div 47,512 - 50,182 53,138 - 38,750 38,735 10.73%
Div Payout % 120.07% - 64.06% 79.25% - 88.20% 133.74% -
Equity
31/12/12 30/09/12 31/03/12 31/12/11 30/09/11 31/03/11 31/12/10 CAGR
Net Worth 1,477,663 1,512,085 1,411,854 1,517,018 1,355,660 1,363,925 1,363,380 4.10%
NOSH 1,323,478 1,323,372 1,251,421 1,325,138 1,178,015 1,177,828 1,177,357 6.01%
Ratio Analysis
31/12/12 30/09/12 31/03/12 31/12/11 30/09/11 31/03/11 31/12/10 CAGR
NP Margin 46.43% 81.07% 148.13% 271.69% 193.14% 192.39% 193.86% -
ROE 2.68% 1.51% 5.55% 4.42% 1.14% 3.22% 2.12% -
Per Share
31/12/12 30/09/12 31/03/12 31/12/11 30/09/11 31/03/11 31/12/10 CAGR
RPS 6.44 2.12 4.23 1.86 0.68 1.94 1.27 124.93%
EPS 2.99 1.72 6.26 5.06 1.31 3.73 2.46 10.23%
DPS 3.59 0.00 4.01 4.01 0.00 3.29 3.29 4.45%
NAPS 1.1165 1.1426 1.1282 1.1448 1.1508 1.158 1.158 -1.80%
Adjusted Per Share Value based on latest NOSH - 1,323,589
31/12/12 30/09/12 31/03/12 31/12/11 30/09/11 31/03/11 31/12/10 CAGR
RPS 5.00 1.65 3.10 1.45 0.47 1.34 0.88 138.08%
EPS 2.32 1.34 4.60 3.94 0.91 2.58 1.70 16.79%
DPS 2.79 0.00 2.95 3.12 0.00 2.27 2.27 10.84%
NAPS 0.8673 0.8875 0.8287 0.8904 0.7957 0.8006 0.8002 4.10%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 31/03/12 31/12/11 30/09/11 31/03/11 31/12/10 CAGR
Date 31/12/12 28/09/12 30/03/12 30/12/11 30/09/11 31/03/11 30/12/10 -
Price 1.11 1.03 0.93 0.88 0.83 0.88 0.88 -
P/RPS 17.24 48.55 22.01 47.25 122.37 45.39 69.35 -50.09%
P/EPS 37.12 59.88 14.86 17.39 63.36 23.59 35.77 1.86%
EY 2.69 1.67 6.73 5.75 1.58 4.24 2.80 -1.98%
DY 3.23 0.00 4.31 4.56 0.00 3.74 3.74 -7.05%
P/NAPS 0.99 0.90 0.82 0.77 0.72 0.76 0.76 14.11%
Price Multiplier on Announcement Date
31/12/12 30/09/12 31/03/12 31/12/11 30/09/11 31/03/11 31/12/10 CAGR
Date 17/01/13 22/11/12 22/05/12 17/01/12 17/11/11 26/05/11 18/01/11 -
Price 1.12 1.07 0.94 0.89 0.86 0.88 0.88 -
P/RPS 17.39 50.43 22.24 47.79 126.80 45.39 69.35 -49.87%
P/EPS 37.46 62.21 15.02 17.59 65.65 23.59 35.77 2.33%
EY 2.67 1.61 6.66 5.69 1.52 4.24 2.80 -2.34%
DY 3.21 0.00 4.27 4.51 0.00 3.74 3.74 -7.34%
P/NAPS 1.00 0.94 0.83 0.78 0.75 0.76 0.76 14.68%

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