Disclaimer: Brand names, logos and sources of information are property of their respective owners.
Inset: "In God We Trust." is inscribed in most of their buildings all over Metro Manila.
Corporate
Name: Cityland
Development Corporation
Nature of
Business: Organized
in January 31, 1978, publicly listed in March 1983. The Company's primary
purpose is to acquire and develop suitable land sites for residential, office, commercial,
institutional, and industrial uses.
Its
projects include medium to high-rise office, commercial, and residential
condominiums located in cities of Makati, Mandaluyong, Manila and Pasig; and
residential subdivisions and farmlots in Bulacan and Cavite.
Book Value
Figures:
Capitalization
Structure:
Capitalization Structure
|
2012
|
2011
|
2010
|
Debt
|
1,839,294,867
|
1,566,460,772
|
1,949,712,998
|
*Market Value of Preferred Stock
|
-
|
-
|
-
|
*Market Value of Common Stock
|
3,790,631,449
|
|
|
Total Capitalization
|
5,629,926,316
|
|
|
* based on
average price
*Market
Value of Preferred/Common Stock non-retroactive
** update as of 4th quarter 2013, one billion four hundred million worth of commercial papers / bonds / debt have been registered by the company
http://www.pse.com.ph/resource/disclosures/2013/pdf/dc2013-8427_CDC.pdf
Debt to
Equity Ratio:
YEAR
|
DEBT
|
EQUITY
|
RATIO
|
PERCENTAGE
|
2012
|
1,839,294,867
|
4,920,844,343
|
0.37
|
37% debt
|
2011
|
1,566,460,772
|
4,601,113,985
|
0.34
|
34% debt
|
2010
|
1,949,712,998
|
4,276,898,289
|
0.46
|
46% debt
|
Common
Stock:
Outstanding
Shares: 3,401,848,735
END OF YEAR
|
OUTSTANDING SHARES
|
AVE. PRICE
|
2013
|
3,401,848,735
|
|
2012
|
3,239,855,939
|
1.17
|
Stockholders:
-Directors
(24.15%)
-Officers
(0.34%)
-Public
(24.91%)
-Cityland,
Inc. (50.42%)
-Cityplans,
Inc. (0.06%)
-IITC as
Trustee of Cityland Group Retirement Fund (0.13%)
Book Value
Per Share (cash
actually invested in the business):
YEAR
|
Book Value
|
Book Value Per Share (in Php)
|
Percentage Growth
|
2012
|
4,920,844,343
|
1.45
|
7%
|
2011
|
4,601,113,985
|
1.35
|
7%
|
2010
|
4,276,898,289
|
1.26
|
|
*Per Share
data retroactive to stock dividends
(Divide all previous Book Value figures by the latest year’s number of shares
outstanding to adjust entire Per Share column.)
*Book Value attributable to the holders of the parent
Current-Asset
Value/Liquidating Value Per Share (Cash, inventories, receivables net of total
liabilities):
YEAR
|
Net Current-Asset Value
|
Net Current-Asset Value Per Share (in Php)
|
2012
|
3,465,501,016
|
1.02
|
2011
|
3,050,749,578
|
0.90
|
2010
|
2,708,937,495
|
0.80
|
*Including
“Real Estate Properties for Sale” considered as inventory
*Per Share
data retroactive to stock dividends
(Divide all previous Net Current-Asset Value figures by the latest year’s
number of shares outstanding to adjust entire Per Share column.)
Cash-Asset
Value Per Share (Cash net of total liabilities):
YEAR
|
Net Cash-Asset Value
|
Net Cash-Asset Value Per Share (in Php)
|
2012
|
-323,590,733
|
-0.10
|
2011
|
-1,248,722,736
|
-0.37
|
2010
|
-2,396,592,445
|
-0.70
|
*Per Share
data retroactive to stock dividends
(Divide all previous Net Cash-Asset figures by the latest year’s number of
shares outstanding to adjust entire Per Share column.)
Market Price
Per Share (Average
of previous year):
YEAR
|
Earned per share (as reported)
|
HIGH
|
LOW
|
AVERAGE
|
2012
|
0.12
|
1.36
|
0.97
|
1.17
|
2011
|
0.14
|
1.38
|
1.00
|
1.19
|
2010
|
0.14
|
1.88
|
0.75
|
1.32
|
* Per Share
data retroactive to stock dividends
*Market
prices take into account stock dividends for the previous years
Net Working
Capital/Current Ratio (at least 2 current assets : 1
current liabilities):
YEAR
|
Current Ratio (assets for every liability)
|
REMARKS
|
2012
|
2.27
|
PASSED
|
2011
|
2.14
|
PASSED
|
2010
|
1.91
|
FAILED
|
>2 = passed
Acid Test (Current
assets less inventories at least equal to current liabilities. ):
YEAR
|
ACID TEST
|
REMARKS
|
2012
|
1.73
|
PASSED
|
2011
|
1.54
|
PASSED
|
2010
|
1.35
|
PASSED
|
>1 = passed
P/E ratio:
YEAR
|
AVE. PRICE
|
EPS
|
P/E
|
2012
|
1.17
|
0.12
|
9.75
|
2011
|
1.19
|
0.14
|
8.5
|
2010
|
1.32
|
0.14
|
9.43
|
* Per Share
data retroactive to stock dividends
*Market
prices take into account stock dividends for the year
Earnings per
share:
YEAR
|
NET EARNINGS*
|
Earnings Per Share
|
2012
|
400,532,990
|
0.12
|
2011
|
441,337,900
|
0.14
|
2010
|
447,868,346
|
0.14
|
2009
|
513,099,506
|
0.16
|
*Per Share data
retroactive to stock dividends (Divide
all previous net earnings figures by the latest year’s number of shares
outstanding to adjust entire EPS column.)
*Net
Earnings attributable to holders of the
parent
Earnings per
share as a percentage of average market price (E/P):
YEAR
|
EPS
|
AVE. PRICE
|
Earnings as Percentage of Price
|
2012
|
0.12
|
1.17
|
10.26%
|
2011
|
0.14
|
1.19
|
11.76%
|
2010
|
0.14
|
1.32
|
10.60%
|
* Per Share
data retroactive to stock dividends
*Market
prices take into account stock dividends for the year
5-Year
Average of Earnings per share:
5-Year low
EPS:
5-Year high
EPS:
Cash flow
from operating activities:
YEAR
|
Cash flow from operating activities
|
Capital Expenditures
|
Free Cash Flow
|
Free Cash Flow Per Share
|
2012
|
691,262,168
|
6,331,288
|
684,930,880
|
0.20
|
2011
|
717,774,249
|
6,800,632
|
710,973,617
|
0.21
|
2010
|
839,916,810
|
2,136,562
|
837,780,248
|
0.25
|
*Capital
Expenditures selected from “Cash flows from Investing Activities”
*Per share
data retroactive to stock dividends
(Divide all previous Free Cash Flow figures by latest year’s number of shares
outstanding to adjust entire per share column.)
Sales as a
Percentage of Inventories
YEAR
|
*INVENTORIES
|
*SALES
|
INVENTORY SALES
|
2012
|
1,470,772,832
|
1,421,385,193
|
96.6% sold
|
2011
|
1,591,546,671
|
1,574,293,008
|
98.9% sold
|
2010
|
1,669,928,812
|
1,454,122,153
|
87.1% sold
|
*Inventories
for CDC are “Real Estate Properties for Sale” in the balance sheet
*Sales from
“Sales of Real Estate Properties” from the Income Statement only
Net Profit
Margin:
YEAR
|
REVENUES
|
NET INCOME
|
NET PROFIT MARGIN
|
2012
|
1,913,008,632
|
529,787,157
|
27.7%
|
2011
|
2,097,580,254
|
601,834,373
|
28.7%
|
2010
|
1,454,122,153
|
582,352,213
|
40.1%
|
2009
|
1,880,570,472
|
579,816,925
|
30.9%
|
Return on
Equity:
YEAR
|
EQUITY
|
NET INCOME
|
RETURN ON EQUITY
|
2012
|
4,920,844,343
|
529,787,157
|
10.8%
|
2011
|
4,601,113,985
|
601,834,373
|
13%
|
2010
|
4,276,898,289
|
582,352,213
|
13.6%
|
Cash Dividends:
YEAR
|
EARNINGS PER SHARE
|
AVE. PRICE
|
DIVIDEND RATE
|
DIVIDEND YIELD*
|
DIVIDEND AS PERCENTAGE OF EARNINGS
|
DIVIDEND AS PERCENTAGE OF FREE CASHFLOW
|
2012
|
0.12
|
1.17
|
0.03
|
2.56% + 5% stock
|
25%
|
15%
|
2011
|
0.15
|
1.19
|
0.05
|
4.20% + 20% stock
|
33%
|
24%
|
2010
|
0.15
|
1.32
|
0.06
|
4.55% + 20% stock
|
40%
|
24%
|
*Dividend
Yield based on average price
*Dividend
yield and EPS non-retroactive to
latest year’s number of shares outstanding. (no longer needs updating of entire
EPS column)
QUARTERLY REPORTS
QUARTER EQUITY (YTD) REVENUES (Q) NET INCOME (Q) EPS (YTD)
2013 Q3 P 5,188,446,343 P 377,922,964 P 105,154,649 P 0.104