[YTLLAND] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -49.29%
YoY- 824.69%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 35,143 222,477 27,397 84,214 58,887 89,586 27,053 4.45%
PBT 11,354 10,944 4,031 6,484 692 7,638 3,245 23.18%
Tax -4,826 -1,768 -1,792 -2,718 -261 -2,010 -413 50.58%
NP 6,528 9,176 2,239 3,766 431 5,628 2,832 14.91%
-
NP to SH 4,224 6,383 2,162 3,708 401 4,345 2,832 6.88%
-
Tax Rate 42.50% 16.15% 44.46% 41.92% 37.72% 26.32% 12.73% -
Total Cost 28,615 213,301 25,158 80,448 58,456 83,958 24,221 2.81%
-
Net Worth 874,971 1,114,643 582,076 568,560 537,340 1,136,384 1,216,094 -5.33%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 874,971 1,114,643 582,076 568,560 537,340 1,136,384 1,216,094 -5.33%
NOSH 754,285 952,686 831,538 824,000 801,999 835,576 832,941 -1.63%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 18.58% 4.12% 8.17% 4.47% 0.73% 6.28% 10.47% -
ROE 0.48% 0.57% 0.37% 0.65% 0.07% 0.38% 0.23% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.66 23.35 3.29 10.22 7.34 10.72 3.25 6.18%
EPS 0.56 0.67 0.26 0.45 0.05 0.52 0.34 8.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.17 0.70 0.69 0.67 1.36 1.46 -3.75%
Adjusted Per Share Value based on latest NOSH - 824,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.16 26.35 3.24 9.97 6.97 10.61 3.20 4.46%
EPS 0.50 0.76 0.26 0.44 0.05 0.51 0.34 6.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0363 1.3201 0.6894 0.6734 0.6364 1.3459 1.4403 -5.33%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.92 1.05 1.42 1.14 0.47 1.55 0.80 -
P/RPS 19.75 4.50 43.10 11.15 6.40 14.46 24.63 -3.61%
P/EPS 164.29 156.72 546.15 253.33 940.00 298.08 235.29 -5.80%
EY 0.61 0.64 0.18 0.39 0.11 0.34 0.42 6.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.90 2.03 1.65 0.70 1.14 0.55 6.21%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 24/02/11 25/02/10 19/02/09 22/02/08 08/02/07 -
Price 0.87 1.08 1.68 0.99 0.57 1.14 0.89 -
P/RPS 18.67 4.62 50.99 9.69 7.76 10.63 27.40 -6.18%
P/EPS 155.36 161.19 646.15 220.00 1,140.00 219.23 261.76 -8.32%
EY 0.64 0.62 0.15 0.45 0.09 0.46 0.38 9.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.92 2.40 1.43 0.85 0.84 0.61 3.50%

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