[YTLLAND] QoQ Cumulative 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- -84.98%
YoY- 9.8%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Cumulative 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 69,260 47,455 27,314 285,376 239,403 145,768 -23.08%
PBT 36,758 20,155 9,075 5,372 50,149 32,510 13,973 90.90%
Tax -12,207 -7,060 -3,084 -1,245 -16,534 -12,498 -6,027 60.28%
NP 24,551 13,095 5,991 4,127 33,615 20,012 7,946 112.57%
-
NP to SH 20,669 10,125 4,940 3,573 23,782 13,404 5,580 139.97%
-
Tax Rate 33.21% 35.03% 33.98% 23.18% 32.97% 38.44% 43.13% -
Total Cost 73,878 56,165 41,464 23,187 251,761 219,391 137,822 -34.08%
-
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% 1.16% 0.66% 0.41% 2.31% 1.45% 0.74% -
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 9.85 7.78 3.82 33.60 31.08 22.99 -35.14%
EPS 2.51 1.44 0.81 0.50 2.80 1.74 0.88 101.50%
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 8.20 5.62 3.23 33.80 28.35 17.26 -23.06%
EPS 2.45 1.20 0.59 0.42 2.82 1.59 0.66 140.32%
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 7.92 10.09 24.20 2.69 2.85 4.07 31.77%
P/EPS 29.30 54.17 96.91 185.00 32.32 50.86 106.25 -57.73%
EY 3.41 1.85 1.03 0.54 3.09 1.97 0.94 136.65%
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 8.02 10.41 23.15 2.90 3.01 3.98 22.01%
P/EPS 25.53 54.86 100.00 177.00 34.82 53.74 103.98 -60.89%
EY 3.92 1.82 1.00 0.56 2.87 1.86 0.96 156.13%
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