[YTLLAND] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 154.81%
YoY- 0.84%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 319,204 291,536 467,668 184,723 151,817 172,498 204,424 34.63%
PBT 43,346 27,946 28,820 48,052 29,130 31,738 18,060 79.35%
Tax -16,664 -12,054 -10,784 -14,654 -13,624 -12,822 -6,340 90.56%
NP 26,682 15,892 18,036 33,398 15,506 18,916 11,720 73.14%
-
NP to SH 17,872 11,160 13,016 25,213 9,894 12,434 7,972 71.37%
-
Tax Rate 38.44% 43.13% 37.42% 30.50% 46.77% 40.40% 35.11% -
Total Cost 292,521 275,644 449,632 151,325 136,310 153,582 192,704 32.11%
-
Net Worth 924,413 754,568 806,720 978,662 683,203 759,128 603,144 32.96%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 924,413 754,568 806,720 978,662 683,203 759,128 603,144 32.96%
NOSH 770,344 634,090 677,916 829,375 588,968 654,421 524,473 29.24%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.36% 5.45% 3.86% 18.08% 10.21% 10.97% 5.73% -
ROE 1.93% 1.48% 1.61% 2.58% 1.45% 1.64% 1.32% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 41.44 45.98 68.99 22.27 25.78 26.36 38.98 4.16%
EPS 2.32 1.76 1.92 3.04 1.68 1.90 1.52 32.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.19 1.19 1.18 1.16 1.16 1.15 2.88%
Adjusted Per Share Value based on latest NOSH - 827,534
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 37.80 34.53 55.39 21.88 17.98 20.43 24.21 34.62%
EPS 2.12 1.32 1.54 2.99 1.17 1.47 0.94 72.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0948 0.8937 0.9554 1.1591 0.8092 0.8991 0.7143 32.96%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.885 0.935 0.99 1.07 0.895 0.92 0.99 -
P/RPS 2.14 2.03 1.44 4.80 3.47 3.49 2.54 -10.80%
P/EPS 38.15 53.12 51.56 35.20 53.27 48.42 65.13 -30.01%
EY 2.62 1.88 1.94 2.84 1.88 2.07 1.54 42.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.79 0.83 0.91 0.77 0.79 0.86 -9.54%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 20/02/14 21/11/13 22/08/13 23/05/13 21/02/13 22/11/12 -
Price 0.935 0.915 0.965 1.02 1.16 0.87 0.93 -
P/RPS 2.26 1.99 1.40 4.58 4.50 3.30 2.39 -3.66%
P/EPS 40.30 51.99 50.26 33.55 69.05 45.79 61.18 -24.31%
EY 2.48 1.92 1.99 2.98 1.45 2.18 1.63 32.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.77 0.81 0.86 1.00 0.75 0.81 -2.48%

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