[YTLLAND] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 55.97%
YoY- -32.88%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 160,792 94,910 291,536 172,498 451,718 82,852 362,738 -12.67%
PBT 55,146 18,150 27,946 31,738 29,678 16,530 32,498 9.20%
Tax -10,276 -6,168 -12,054 -12,822 -6,268 -5,806 -10,092 0.30%
NP 44,870 11,982 15,892 18,916 23,410 10,724 22,406 12.26%
-
NP to SH 34,512 9,880 11,160 12,434 18,524 10,708 22,040 7.75%
-
Tax Rate 18.63% 33.98% 43.13% 40.40% 21.12% 35.12% 31.05% -
Total Cost 115,922 82,928 275,644 153,582 428,308 72,128 340,332 -16.42%
-
Net Worth 1,359,563 750,148 754,568 759,128 1,190,828 576,584 571,714 15.52%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,359,563 750,148 754,568 759,128 1,190,828 576,584 571,714 15.52%
NOSH 1,045,818 609,876 634,090 654,421 1,017,802 823,692 828,571 3.95%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 27.91% 12.62% 5.45% 10.97% 5.18% 12.94% 6.18% -
ROE 2.54% 1.32% 1.48% 1.64% 1.56% 1.86% 3.86% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.37 15.56 45.98 26.36 44.38 10.06 43.78 -16.00%
EPS 3.30 1.62 1.76 1.90 1.82 1.30 2.66 3.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.23 1.19 1.16 1.17 0.70 0.69 11.12%
Adjusted Per Share Value based on latest NOSH - 754,285
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 19.04 11.24 34.53 20.43 53.50 9.81 42.96 -12.67%
EPS 4.09 1.17 1.32 1.47 2.19 1.27 2.61 7.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6102 0.8884 0.8937 0.8991 1.4104 0.6829 0.6771 15.52%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.695 0.785 0.935 0.92 1.05 1.42 1.14 -
P/RPS 4.52 5.04 2.03 3.49 2.37 14.12 2.60 9.65%
P/EPS 21.06 48.46 53.12 48.42 57.69 109.23 42.86 -11.16%
EY 4.75 2.06 1.88 2.07 1.73 0.92 2.33 12.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.64 0.79 0.79 0.90 2.03 1.65 -17.23%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 12/02/15 20/02/14 21/02/13 23/02/12 24/02/11 25/02/10 -
Price 0.625 0.81 0.915 0.87 1.08 1.68 0.99 -
P/RPS 4.07 5.20 1.99 3.30 2.43 16.70 2.26 10.29%
P/EPS 18.94 50.00 51.99 45.79 59.34 129.23 37.22 -10.64%
EY 5.28 2.00 1.92 2.18 1.69 0.77 2.69 11.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.66 0.77 0.75 0.92 2.40 1.43 -16.62%

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