[YTLLAND] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -39.9%
YoY- 9.8%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 98,429 92,346 94,910 109,256 285,376 319,204 291,536 -51.60%
PBT 36,758 26,873 18,150 21,488 50,149 43,346 27,946 20.10%
Tax -12,207 -9,413 -6,168 -4,980 -16,534 -16,664 -12,054 0.84%
NP 24,551 17,460 11,982 16,508 33,615 26,682 15,892 33.74%
-
NP to SH 20,669 13,500 9,880 14,292 23,782 17,872 11,160 50.98%
-
Tax Rate 33.21% 35.03% 33.98% 23.18% 32.97% 38.44% 43.13% -
Total Cost 73,878 74,886 82,928 92,748 251,761 292,521 275,644 -58.53%
-
Net Worth 1,030,997 871,874 750,148 871,812 1,027,760 924,413 754,568 23.20%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,030,997 871,874 750,148 871,812 1,027,760 924,413 754,568 23.20%
NOSH 818,252 703,124 609,876 714,600 849,388 770,344 634,090 18.58%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 24.94% 18.91% 12.62% 15.11% 11.78% 8.36% 5.45% -
ROE 2.00% 1.55% 1.32% 1.64% 2.31% 1.93% 1.48% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.03 13.13 15.56 15.29 33.60 41.44 45.98 -59.19%
EPS 2.51 1.92 1.62 2.00 2.80 2.32 1.76 26.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.24 1.23 1.22 1.21 1.20 1.19 3.89%
Adjusted Per Share Value based on latest NOSH - 714,600
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.66 10.94 11.24 12.94 33.80 37.80 34.53 -51.60%
EPS 2.45 1.60 1.17 1.69 2.82 2.12 1.32 51.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2211 1.0326 0.8884 1.0325 1.2172 1.0948 0.8937 23.20%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.74 0.78 0.785 0.925 0.905 0.885 0.935 -
P/RPS 6.15 5.94 5.04 6.05 2.69 2.14 2.03 109.79%
P/EPS 29.30 40.63 48.46 46.25 32.32 38.15 53.12 -32.81%
EY 3.41 2.46 2.06 2.16 3.09 2.62 1.88 48.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.64 0.76 0.75 0.74 0.79 -17.72%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 21/05/15 12/02/15 20/11/14 28/08/14 20/05/14 20/02/14 -
Price 0.645 0.79 0.81 0.885 0.975 0.935 0.915 -
P/RPS 5.36 6.02 5.20 5.79 2.90 2.26 1.99 93.93%
P/EPS 25.53 41.15 50.00 44.25 34.82 40.30 51.99 -37.83%
EY 3.92 2.43 2.00 2.26 2.87 2.48 1.92 61.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.64 0.66 0.73 0.81 0.78 0.77 -24.07%

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