[YTLLAND] QoQ TTM 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- -1.73%
YoY- 22.41%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 581,416 454,988 257,679 62,599 73,246 102,059 106,702 209.97%
PBT 47,995 48,819 34,117 27,204 27,543 19,000 19,137 84.69%
Tax -12,965 -11,706 -7,371 -7,395 -7,140 -4,556 -4,567 100.61%
NP 35,030 37,113 26,746 19,809 20,403 14,444 14,570 79.56%
-
NP to SH 25,002 28,600 21,972 17,751 18,064 12,373 12,955 55.07%
-
Tax Rate 27.01% 23.98% 21.61% 27.18% 25.92% 23.98% 23.86% -
Total Cost 546,386 417,875 230,933 42,790 52,843 87,615 92,132 227.99%
-
Net Worth 800,000 1,123,634 1,114,643 567,574 557,999 570,769 582,076 23.63%
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 800,000 1,123,634 1,114,643 567,574 557,999 570,769 582,076 23.63%
NOSH 800,000 952,233 952,686 822,571 820,588 815,384 831,538 -2.54%
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% 8.16% 10.38% 31.64% 27.86% 14.15% 13.65% -
ROE 3.13% 2.55% 1.97% 3.13% 3.24% 2.17% 2.23% -
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 72.68 47.78 27.05 7.61 8.93 12.52 12.83 218.11%
EPS 3.13 3.00 2.31 2.16 2.20 1.52 1.56 59.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.18 1.17 0.69 0.68 0.70 0.70 26.87%
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 53.89 30.52 7.41 8.67 12.09 12.64 209.92%
EPS 2.96 3.39 2.60 2.10 2.14 1.47 1.53 55.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9475 1.3308 1.3201 0.6722 0.6609 0.676 0.6894 23.63%
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 1.36 2.18 3.88 11.17 17.93 15.26 11.07 -75.31%
P/EPS 31.68 34.63 45.53 39.39 72.68 125.87 91.15 -50.59%
EY 3.16 2.89 2.20 2.54 1.38 0.79 1.10 102.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.88 0.90 1.23 2.35 2.73 2.03 -38.06%
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 1.40 1.99 3.99 15.37 11.65 13.42 13.09 -77.49%
P/EPS 32.64 31.63 46.83 54.22 47.24 110.71 107.83 -54.95%
EY 3.06 3.16 2.14 1.84 2.12 0.90 0.93 121.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.81 0.92 1.70 1.53 2.40 2.40 -43.50%

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