[YTLLAND] QoQ Quarter 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- -66.4%
YoY- -30.77%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 70,860 27,614 35,143 51,106 135,231 220,326 222,477 -53.39%
PBT 26,204 5,979 11,354 4,515 13,224 19,932 10,944 79.07%
Tax -4,436 -3,807 -4,826 -1,585 -3,709 -6,122 -1,768 84.74%
NP 21,768 2,172 6,528 2,930 9,515 13,810 9,176 77.96%
-
NP to SH 17,792 1,204 4,224 1,993 5,932 9,808 6,383 98.18%
-
Tax Rate 16.93% 63.67% 42.50% 35.11% 28.05% 30.71% 16.15% -
Total Cost 49,092 25,442 28,615 48,176 125,716 206,516 213,301 -62.47%
-
Net Worth 976,491 450,529 874,971 603,144 800,000 1,123,634 1,114,643 -8.45%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 976,491 450,529 874,971 603,144 800,000 1,123,634 1,114,643 -8.45%
NOSH 827,534 388,387 754,285 524,473 800,000 952,233 952,686 -8.96%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 30.72% 7.87% 18.58% 5.73% 7.04% 6.27% 4.12% -
ROE 1.82% 0.27% 0.48% 0.33% 0.74% 0.87% 0.57% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.56 7.11 4.66 9.74 16.90 23.14 23.35 -48.80%
EPS 2.15 0.31 0.56 0.38 0.72 1.03 0.67 117.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.16 1.16 1.15 1.00 1.18 1.17 0.56%
Adjusted Per Share Value based on latest NOSH - 524,473
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.39 3.27 4.16 6.05 16.02 26.09 26.35 -53.40%
EPS 2.11 0.14 0.50 0.24 0.70 1.16 0.76 97.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1565 0.5336 1.0363 0.7143 0.9475 1.3308 1.3201 -8.45%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.07 0.895 0.92 0.99 0.99 1.04 1.05 -
P/RPS 12.50 12.59 19.75 10.16 5.86 4.49 4.50 97.72%
P/EPS 49.77 288.71 164.29 260.53 133.51 100.97 156.72 -53.48%
EY 2.01 0.35 0.61 0.38 0.75 0.99 0.64 114.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.77 0.79 0.86 0.99 0.88 0.90 0.74%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 21/02/13 22/11/12 16/08/12 22/05/12 23/02/12 -
Price 1.02 1.16 0.87 0.93 1.02 0.95 1.08 -
P/RPS 11.91 16.32 18.67 9.54 6.03 4.11 4.62 88.11%
P/EPS 47.44 374.19 155.36 244.74 137.56 92.23 161.19 -55.78%
EY 2.11 0.27 0.64 0.41 0.73 1.08 0.62 126.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.00 0.75 0.81 1.02 0.81 0.92 -4.40%

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