[YTLREIT] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[YTLREIT] YTL HOSPITALITY REIT
Announcement Date
18-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -9.16%
YoY- -12.83%
Quarter Report
Latest QR
Upcoming QR
YTLREIT's Result
YTLREIT's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 31/03/11 31/12/10 30/09/10 31/03/10 31/12/09 CAGR
Revenue 39,270 30,824 51,998 70,060 91,422 110,474 108,518 -39.84%
PBT 97,121 61,251 66,884 69,964 76,325 80,348 78,903 10.94%
Tax -1,561 -1,887 -1,403 -1,185 -608 0 0 -
NP 95,560 59,364 65,481 68,779 75,717 80,348 78,903 10.05%
-
NP to SH 95,560 59,364 65,481 68,779 75,717 80,348 78,903 10.05%
-
Tax Rate 1.61% 3.08% 2.10% 1.69% 0.80% 0.00% 0.00% -
Total Cost -56,290 -28,540 -13,483 1,281 15,705 30,126 29,615 -
-
Net Worth 1,515,245 1,355,660 1,364,981 1,362,210 1,373,089 1,418,583 1,419,836 3.30%
Dividend
31/12/11 30/09/11 31/03/11 31/12/10 30/09/10 31/03/10 31/12/09 CAGR
Div 91,777 38,701 38,701 77,477 38,775 38,775 79,453 7.47%
Div Payout % 96.04% 65.19% 59.10% 112.65% 51.21% 48.26% 100.70% -
Equity
31/12/11 30/09/11 31/03/11 31/12/10 30/09/10 31/03/10 31/12/09 CAGR
Net Worth 1,515,245 1,355,660 1,364,981 1,362,210 1,373,089 1,418,583 1,419,836 3.30%
NOSH 1,323,589 1,178,015 1,178,740 1,176,347 1,177,404 1,177,540 1,178,580 5.97%
Ratio Analysis
31/12/11 30/09/11 31/03/11 31/12/10 30/09/10 31/03/10 31/12/09 CAGR
NP Margin 243.34% 192.59% 125.93% 98.17% 82.82% 72.73% 72.71% -
ROE 6.31% 4.38% 4.80% 5.05% 5.51% 5.66% 5.56% -
Per Share
31/12/11 30/09/11 31/03/11 31/12/10 30/09/10 31/03/10 31/12/09 CAGR
RPS 2.97 2.62 4.41 5.96 7.76 9.38 9.21 -43.21%
EPS 7.22 5.04 5.56 5.85 6.43 6.82 6.69 3.88%
DPS 6.93 3.29 3.29 6.58 3.29 3.29 6.75 1.32%
NAPS 1.1448 1.1508 1.158 1.158 1.1662 1.2047 1.2047 -2.51%
Adjusted Per Share Value based on latest NOSH - 1,176,347
31/12/11 30/09/11 31/03/11 31/12/10 30/09/10 31/03/10 31/12/09 CAGR
RPS 2.30 1.81 3.05 4.11 5.37 6.48 6.37 -39.91%
EPS 5.61 3.48 3.84 4.04 4.44 4.72 4.63 10.07%
DPS 5.39 2.27 2.27 4.55 2.28 2.28 4.66 7.54%
NAPS 0.8894 0.7957 0.8012 0.7996 0.8059 0.8326 0.8334 3.30%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 31/03/11 31/12/10 30/09/10 31/03/10 31/12/09 CAGR
Date 30/12/11 30/09/11 31/03/11 30/12/10 30/09/10 31/03/10 31/12/09 -
Price 0.88 0.83 0.88 0.88 0.87 0.85 0.86 -
P/RPS 29.66 31.72 19.95 14.78 11.20 9.06 9.34 78.20%
P/EPS 12.19 16.47 15.84 15.05 13.53 12.46 12.85 -2.60%
EY 8.20 6.07 6.31 6.64 7.39 8.03 7.78 2.66%
DY 7.88 3.96 3.74 7.48 3.78 3.87 7.85 0.19%
P/NAPS 0.77 0.72 0.76 0.76 0.75 0.71 0.71 4.13%
Price Multiplier on Announcement Date
31/12/11 30/09/11 31/03/11 31/12/10 30/09/10 31/03/10 31/12/09 CAGR
Date 17/01/12 17/11/11 26/05/11 18/01/11 25/11/10 27/05/10 21/01/10 -
Price 0.89 0.86 0.88 0.88 0.88 0.84 0.88 -
P/RPS 30.00 32.87 19.95 14.78 11.33 8.95 9.56 77.14%
P/EPS 12.33 17.07 15.84 15.05 13.68 12.31 13.14 -3.13%
EY 8.11 5.86 6.31 6.64 7.31 8.12 7.61 3.23%
DY 7.79 3.83 3.74 7.48 3.74 3.92 7.67 0.77%
P/NAPS 0.78 0.75 0.76 0.76 0.75 0.70 0.73 3.36%

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