[YTLLAND] QoQ TTM 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- 30.17%
YoY- 131.15%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 441,806 629,140 581,416 454,988 257,679 62,599 73,246 229.55%
PBT 49,025 48,615 47,995 48,819 34,117 27,204 27,543 46.61%
Tax -16,242 -13,184 -12,965 -11,706 -7,371 -7,395 -7,140 72.53%
NP 32,783 35,431 35,030 37,113 26,746 19,809 20,403 36.98%
-
NP to SH 21,957 24,116 25,002 28,600 21,972 17,751 18,064 13.82%
-
Tax Rate 33.13% 27.12% 27.01% 23.98% 21.61% 27.18% 25.92% -
Total Cost 409,023 593,709 546,386 417,875 230,933 42,790 52,843 288.87%
-
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 7.42% 5.63% 6.02% 8.16% 10.38% 31.64% 27.86% -
ROE 2.51% 4.00% 3.13% 2.55% 1.97% 3.13% 3.24% -
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 58.57 119.96 72.68 47.78 27.05 7.61 8.93 248.39%
EPS 2.91 4.60 3.13 3.00 2.31 2.16 2.20 20.39%
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 52.33 74.51 68.86 53.89 30.52 7.41 8.67 229.70%
EPS 2.60 2.86 2.96 3.39 2.60 2.10 2.14 13.79%
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 1.57 0.83 1.36 2.18 3.88 11.17 17.93 -80.13%
P/EPS 31.60 21.53 31.68 34.63 45.53 39.39 72.68 -42.46%
EY 3.16 4.64 3.16 2.89 2.20 2.54 1.38 73.29%
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 1.49 0.78 1.40 1.99 3.99 15.37 11.65 -74.45%
P/EPS 29.89 20.23 32.64 31.63 46.83 54.22 47.24 -26.19%
EY 3.35 4.94 3.06 3.16 2.14 1.84 2.12 35.47%
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