[YTLLAND] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 23.78%
YoY- 69.6%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 629,140 581,416 454,988 257,679 62,599 73,246 102,059 235.08%
PBT 48,615 47,995 48,819 34,117 27,204 27,543 19,000 86.75%
Tax -13,184 -12,965 -11,706 -7,371 -7,395 -7,140 -4,556 102.67%
NP 35,431 35,030 37,113 26,746 19,809 20,403 14,444 81.58%
-
NP to SH 24,116 25,002 28,600 21,972 17,751 18,064 12,373 55.84%
-
Tax Rate 27.12% 27.01% 23.98% 21.61% 27.18% 25.92% 23.98% -
Total Cost 593,709 546,386 417,875 230,933 42,790 52,843 87,615 256.84%
-
Net Worth 603,144 800,000 1,123,634 1,114,643 567,574 557,999 570,769 3.73%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 603,144 800,000 1,123,634 1,114,643 567,574 557,999 570,769 3.73%
NOSH 524,473 800,000 952,233 952,686 822,571 820,588 815,384 -25.42%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.63% 6.02% 8.16% 10.38% 31.64% 27.86% 14.15% -
ROE 4.00% 3.13% 2.55% 1.97% 3.13% 3.24% 2.17% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 119.96 72.68 47.78 27.05 7.61 8.93 12.52 349.26%
EPS 4.60 3.13 3.00 2.31 2.16 2.20 1.52 108.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.00 1.18 1.17 0.69 0.68 0.70 39.10%
Adjusted Per Share Value based on latest NOSH - 952,686
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 74.51 68.86 53.89 30.52 7.41 8.67 12.09 235.03%
EPS 2.86 2.96 3.39 2.60 2.10 2.14 1.47 55.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7143 0.9475 1.3308 1.3201 0.6722 0.6609 0.676 3.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.99 0.99 1.04 1.05 0.85 1.60 1.91 -
P/RPS 0.83 1.36 2.18 3.88 11.17 17.93 15.26 -85.56%
P/EPS 21.53 31.68 34.63 45.53 39.39 72.68 125.87 -69.08%
EY 4.64 3.16 2.89 2.20 2.54 1.38 0.79 224.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.99 0.88 0.90 1.23 2.35 2.73 -53.60%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 16/08/12 22/05/12 23/02/12 17/11/11 25/08/11 26/05/11 -
Price 0.93 1.02 0.95 1.08 1.17 1.04 1.68 -
P/RPS 0.78 1.40 1.99 3.99 15.37 11.65 13.42 -84.91%
P/EPS 20.23 32.64 31.63 46.83 54.22 47.24 110.71 -67.69%
EY 4.94 3.06 3.16 2.14 1.84 2.12 0.90 210.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.02 0.81 0.92 1.70 1.53 2.40 -51.42%

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