[YTLLAND] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 53.66%
YoY- 208.43%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 35,143 51,106 135,231 220,326 222,477 3,382 8,803 150.60%
PBT 11,354 4,515 13,224 19,932 10,944 3,895 14,254 -14.01%
Tax -4,826 -1,585 -3,709 -6,122 -1,768 -1,366 -2,420 58.10%
NP 6,528 2,930 9,515 13,810 9,176 2,529 11,834 -32.61%
-
NP to SH 4,224 1,993 5,932 9,808 6,383 2,879 9,765 -42.65%
-
Tax Rate 42.50% 35.11% 28.05% 30.71% 16.15% 35.07% 16.98% -
Total Cost 28,615 48,176 125,716 206,516 213,301 853 -3,031 -
-
Net Worth 874,971 603,144 800,000 1,123,634 1,114,643 567,574 557,999 34.78%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 874,971 603,144 800,000 1,123,634 1,114,643 567,574 557,999 34.78%
NOSH 754,285 524,473 800,000 952,233 952,686 822,571 820,588 -5.43%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 18.58% 5.73% 7.04% 6.27% 4.12% 74.78% 134.43% -
ROE 0.48% 0.33% 0.74% 0.87% 0.57% 0.51% 1.75% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.66 9.74 16.90 23.14 23.35 0.41 1.07 165.50%
EPS 0.56 0.38 0.72 1.03 0.67 0.35 1.19 -39.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 1.00 1.18 1.17 0.69 0.68 42.53%
Adjusted Per Share Value based on latest NOSH - 952,233
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.16 6.05 16.02 26.09 26.35 0.40 1.04 150.92%
EPS 0.50 0.24 0.70 1.16 0.76 0.34 1.16 -42.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0363 0.7143 0.9475 1.3308 1.3201 0.6722 0.6609 34.78%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.92 0.99 0.99 1.04 1.05 0.85 1.60 -
P/RPS 19.75 10.16 5.86 4.49 4.50 206.74 149.15 -73.86%
P/EPS 164.29 260.53 133.51 100.97 156.72 242.86 134.45 14.22%
EY 0.61 0.38 0.75 0.99 0.64 0.41 0.74 -12.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.86 0.99 0.88 0.90 1.23 2.35 -51.49%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 22/11/12 16/08/12 22/05/12 23/02/12 17/11/11 25/08/11 -
Price 0.87 0.93 1.02 0.95 1.08 1.17 1.04 -
P/RPS 18.67 9.54 6.03 4.11 4.62 284.57 96.95 -66.48%
P/EPS 155.36 244.74 137.56 92.23 161.19 334.29 87.39 46.49%
EY 0.64 0.41 0.73 1.08 0.62 0.30 1.14 -31.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.81 1.02 0.81 0.92 1.70 1.53 -37.69%

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