[YTLLAND] YoY TTM 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- 34.08%
YoY- 136.58%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 441,806 257,679 106,702 337,302 284,494 347,417 130,773 22.47%
PBT 49,025 34,117 19,137 8,854 8,680 30,394 45,113 1.39%
Tax -16,242 -7,371 -4,567 1,569 -2,389 -3,654 -3,386 29.83%
NP 32,783 26,746 14,570 10,423 6,291 26,740 41,727 -3.93%
-
NP to SH 21,957 21,972 12,955 13,012 5,500 20,166 41,727 -10.13%
-
Tax Rate 33.13% 21.61% 23.86% -17.72% 27.52% 12.02% 7.51% -
Total Cost 409,023 230,933 92,132 326,879 278,203 320,677 89,046 28.90%
-
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 7.42% 10.38% 13.65% 3.09% 2.21% 7.70% 31.91% -
ROE 2.51% 1.97% 2.23% 2.29% 1.02% 1.77% 3.43% -
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 58.57 27.05 12.83 40.93 35.47 41.58 15.70 24.51%
EPS 2.91 2.31 1.56 1.58 0.69 2.41 5.01 -8.64%
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 52.33 30.52 12.64 39.95 33.69 41.15 15.49 22.47%
EPS 2.60 2.60 1.53 1.54 0.65 2.39 4.94 -10.13%
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 1.57 3.88 11.07 2.78 1.32 3.73 5.10 -17.81%
P/EPS 31.60 45.53 91.15 72.19 68.53 64.22 15.97 12.03%
EY 3.16 2.20 1.10 1.39 1.46 1.56 6.26 -10.75%
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 1.49 3.99 13.09 2.42 1.61 2.74 5.67 -19.95%
P/EPS 29.89 46.83 107.83 62.69 83.12 47.24 17.77 9.04%
EY 3.35 2.14 0.93 1.60 1.20 2.12 5.63 -8.28%
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