[YTLLAND] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -14.26%
YoY- -10.25%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 109,256 285,376 319,204 291,536 467,668 184,723 151,817 -19.67%
PBT 21,488 50,149 43,346 27,946 28,820 48,052 29,130 -18.34%
Tax -4,980 -16,534 -16,664 -12,054 -10,784 -14,654 -13,624 -48.84%
NP 16,508 33,615 26,682 15,892 18,036 33,398 15,506 4.25%
-
NP to SH 14,292 23,782 17,872 11,160 13,016 25,213 9,894 27.75%
-
Tax Rate 23.18% 32.97% 38.44% 43.13% 37.42% 30.50% 46.77% -
Total Cost 92,748 251,761 292,521 275,644 449,632 151,325 136,310 -22.62%
-
Net Worth 871,812 1,027,760 924,413 754,568 806,720 978,662 683,203 17.62%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 871,812 1,027,760 924,413 754,568 806,720 978,662 683,203 17.62%
NOSH 714,600 849,388 770,344 634,090 677,916 829,375 588,968 13.74%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.11% 11.78% 8.36% 5.45% 3.86% 18.08% 10.21% -
ROE 1.64% 2.31% 1.93% 1.48% 1.61% 2.58% 1.45% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 15.29 33.60 41.44 45.98 68.99 22.27 25.78 -29.38%
EPS 2.00 2.80 2.32 1.76 1.92 3.04 1.68 12.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.20 1.19 1.19 1.18 1.16 3.41%
Adjusted Per Share Value based on latest NOSH - 581,499
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.94 33.80 37.80 34.53 55.39 21.88 17.98 -19.67%
EPS 1.69 2.82 2.12 1.32 1.54 2.99 1.17 27.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0325 1.2172 1.0948 0.8937 0.9554 1.1591 0.8092 17.62%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.925 0.905 0.885 0.935 0.99 1.07 0.895 -
P/RPS 6.05 2.69 2.14 2.03 1.44 4.80 3.47 44.81%
P/EPS 46.25 32.32 38.15 53.12 51.56 35.20 53.27 -8.98%
EY 2.16 3.09 2.62 1.88 1.94 2.84 1.88 9.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.75 0.74 0.79 0.83 0.91 0.77 -0.86%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 28/08/14 20/05/14 20/02/14 21/11/13 22/08/13 23/05/13 -
Price 0.885 0.975 0.935 0.915 0.965 1.02 1.16 -
P/RPS 5.79 2.90 2.26 1.99 1.40 4.58 4.50 18.27%
P/EPS 44.25 34.82 40.30 51.99 50.26 33.55 69.05 -25.64%
EY 2.26 2.87 2.48 1.92 1.99 2.98 1.45 34.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.81 0.78 0.77 0.81 0.86 1.00 -18.91%

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