[YTLLAND] YoY TTM 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- -8.95%
YoY- -0.07%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 131,370 187,063 244,242 441,806 257,679 106,702 337,302 -14.53%
PBT 55,256 45,251 46,156 49,025 34,117 19,137 8,854 35.66%
Tax -14,261 -13,591 -14,270 -16,242 -7,371 -4,567 1,569 -
NP 40,995 31,660 31,886 32,783 26,746 14,570 10,423 25.62%
-
NP to SH 32,985 23,142 24,576 21,957 21,972 12,955 13,012 16.76%
-
Tax Rate 25.81% 30.03% 30.92% 33.13% 21.61% 23.86% -17.72% -
Total Cost 90,375 155,403 212,356 409,023 230,933 92,132 326,879 -19.27%
-
Net Worth 513,759 542,390 691,985 874,971 1,114,643 582,076 568,560 -1.67%
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 513,759 542,390 691,985 874,971 1,114,643 582,076 568,560 -1.67%
NOSH 395,200 440,967 581,499 754,285 952,686 831,538 824,000 -11.52%
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 31.21% 16.92% 13.06% 7.42% 10.38% 13.65% 3.09% -
ROE 6.42% 4.27% 3.55% 2.51% 1.97% 2.23% 2.29% -
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 33.24 42.42 42.00 58.57 27.05 12.83 40.93 -3.40%
EPS 8.35 5.25 4.23 2.91 2.31 1.56 1.58 31.96%
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 15.56 22.15 28.93 52.33 30.52 12.64 39.95 -14.53%
EPS 3.91 2.74 2.91 2.60 2.60 1.53 1.54 16.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6085 0.6424 0.8196 1.0363 1.3201 0.6894 0.6734 -1.67%
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 2.09 1.85 2.23 1.57 3.88 11.07 2.78 -4.64%
P/EPS 8.33 14.96 22.12 31.60 45.53 91.15 72.19 -30.21%
EY 12.01 6.69 4.52 3.16 2.20 1.10 1.39 43.22%
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 1.88 1.91 2.18 1.49 3.99 13.09 2.42 -4.11%
P/EPS 7.49 15.43 21.65 29.89 46.83 107.83 62.69 -29.80%
EY 13.35 6.48 4.62 3.35 2.14 0.93 1.60 42.39%
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