[YTLLAND] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -30.87%
YoY- -11.47%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 118,228 98,429 92,346 94,910 109,256 285,376 319,204 -48.39%
PBT 74,368 36,758 26,873 18,150 21,488 50,149 43,346 43.26%
Tax -5,348 -12,207 -9,413 -6,168 -4,980 -16,534 -16,664 -53.09%
NP 69,020 24,551 17,460 11,982 16,508 33,615 26,682 88.33%
-
NP to SH 65,072 20,669 13,500 9,880 14,292 23,782 17,872 136.48%
-
Tax Rate 7.19% 33.21% 35.03% 33.98% 23.18% 32.97% 38.44% -
Total Cost 49,208 73,878 74,886 82,928 92,748 251,761 292,521 -69.49%
-
Net Worth 1,353,917 1,030,997 871,874 750,148 871,812 1,027,760 924,413 28.93%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,353,917 1,030,997 871,874 750,148 871,812 1,027,760 924,413 28.93%
NOSH 1,049,548 818,252 703,124 609,876 714,600 849,388 770,344 22.87%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 58.38% 24.94% 18.91% 12.62% 15.11% 11.78% 8.36% -
ROE 4.81% 2.00% 1.55% 1.32% 1.64% 2.31% 1.93% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.26 12.03 13.13 15.56 15.29 33.60 41.44 -58.01%
EPS 6.20 2.51 1.92 1.62 2.00 2.80 2.32 92.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.26 1.24 1.23 1.22 1.21 1.20 4.93%
Adjusted Per Share Value based on latest NOSH - 440,967
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.00 11.66 10.94 11.24 12.94 33.80 37.80 -48.39%
EPS 7.71 2.45 1.60 1.17 1.69 2.82 2.12 136.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6035 1.2211 1.0326 0.8884 1.0325 1.2172 1.0948 28.94%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.66 0.74 0.78 0.785 0.925 0.905 0.885 -
P/RPS 5.86 6.15 5.94 5.04 6.05 2.69 2.14 95.60%
P/EPS 10.65 29.30 40.63 48.46 46.25 32.32 38.15 -57.25%
EY 9.39 3.41 2.46 2.06 2.16 3.09 2.62 134.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.63 0.64 0.76 0.75 0.74 -21.95%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 20/08/15 21/05/15 12/02/15 20/11/14 28/08/14 20/05/14 -
Price 0.69 0.645 0.79 0.81 0.885 0.975 0.935 -
P/RPS 6.13 5.36 6.02 5.20 5.79 2.90 2.26 94.37%
P/EPS 11.13 25.53 41.15 50.00 44.25 34.82 40.30 -57.55%
EY 8.99 3.92 2.43 2.00 2.26 2.87 2.48 135.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.64 0.66 0.73 0.81 0.78 -22.69%

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