[YTLLAND] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 711.09%
YoY- 502.31%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 204,424 13,528 56,116 388,620 257,436 341,000 96,036 13.40%
PBT 18,060 15,580 16,936 39,060 8,444 15,308 13,856 4.51%
Tax -6,340 -5,464 -4,444 -9,312 -3,848 -4,008 -2,080 20.39%
NP 11,720 10,116 12,492 29,748 4,596 11,300 11,776 -0.07%
-
NP to SH 7,972 11,516 12,768 29,248 4,856 8,364 11,776 -6.28%
-
Tax Rate 35.11% 35.07% 26.24% 23.84% 45.57% 26.18% 15.01% -
Total Cost 192,704 3,412 43,624 358,872 252,840 329,700 84,260 14.76%
-
Net Worth 603,144 567,574 572,923 573,327 542,253 1,145,868 1,219,657 -11.06%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 603,144 567,574 572,923 573,327 542,253 1,145,868 1,219,657 -11.06%
NOSH 524,473 822,571 818,461 830,909 809,333 836,400 841,142 -7.56%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.73% 74.78% 22.26% 7.65% 1.79% 3.31% 12.26% -
ROE 1.32% 2.03% 2.23% 5.10% 0.90% 0.73% 0.97% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 38.98 1.64 6.86 46.77 31.81 40.77 11.42 22.68%
EPS 1.52 1.40 1.56 3.52 0.60 1.00 1.40 1.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.69 0.70 0.69 0.67 1.37 1.45 -3.78%
Adjusted Per Share Value based on latest NOSH - 830,909
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 24.21 1.60 6.65 46.03 30.49 40.39 11.37 13.41%
EPS 0.94 1.36 1.51 3.46 0.58 0.99 1.39 -6.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7143 0.6722 0.6785 0.679 0.6422 1.3571 1.4445 -11.06%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.99 0.85 0.92 0.95 0.74 1.66 0.70 -
P/RPS 2.54 51.68 13.42 2.03 2.33 4.07 6.13 -13.64%
P/EPS 65.13 60.71 58.97 26.99 123.33 166.00 50.00 4.50%
EY 1.54 1.65 1.70 3.71 0.81 0.60 2.00 -4.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.23 1.31 1.38 1.10 1.21 0.48 10.19%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 17/11/11 25/11/10 19/11/09 20/11/08 22/11/07 19/12/06 -
Price 0.93 1.17 1.36 1.10 0.43 1.37 0.71 -
P/RPS 2.39 71.14 19.84 2.35 1.35 3.36 6.22 -14.72%
P/EPS 61.18 83.57 87.18 31.25 71.67 137.00 50.71 3.17%
EY 1.63 1.20 1.15 3.20 1.40 0.73 1.97 -3.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.70 1.94 1.59 0.64 1.00 0.49 8.72%

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