[YTLLAND] QoQ 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- 1377.74%
YoY- 199.93%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
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 93,635 28,851 116,917 70,860 27,614 35,143 51,106 49.78%
PBT 18,537 6,768 7,205 26,204 5,979 11,354 4,515 156.62%
Tax -6,471 -3,331 -2,696 -4,436 -3,807 -4,826 -1,585 155.66%
NP 12,066 3,437 4,509 21,768 2,172 6,528 2,930 157.14%
-
NP to SH 7,824 2,326 3,254 17,792 1,204 4,224 1,993 149.06%
-
Tax Rate 34.91% 49.22% 37.42% 16.93% 63.67% 42.50% 35.11% -
Total Cost 81,569 25,414 112,408 49,092 25,442 28,615 48,176 42.10%
-
Net Worth 1,091,720 691,985 806,720 976,491 450,529 874,971 603,144 48.57%
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 1,091,720 691,985 806,720 976,491 450,529 874,971 603,144 48.57%
NOSH 909,767 581,499 677,916 827,534 388,387 754,285 524,473 44.41%
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 12.89% 11.91% 3.86% 30.72% 7.87% 18.58% 5.73% -
ROE 0.72% 0.34% 0.40% 1.82% 0.27% 0.48% 0.33% -
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 10.29 4.96 17.25 8.56 7.11 4.66 9.74 3.73%
EPS 0.86 0.40 0.48 2.15 0.31 0.56 0.38 72.46%
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 11.09 3.42 13.85 8.39 3.27 4.16 6.05 49.83%
EPS 0.93 0.28 0.39 2.11 0.14 0.50 0.24 146.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.293 0.8196 0.9554 1.1565 0.5336 1.0363 0.7143 48.58%
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 8.60 18.85 5.74 12.50 12.59 19.75 10.16 -10.52%
P/EPS 102.91 233.75 206.25 49.77 288.71 164.29 260.53 -46.19%
EY 0.97 0.43 0.48 2.01 0.35 0.61 0.38 86.88%
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 9.08 18.44 5.60 11.91 16.32 18.67 9.54 -3.24%
P/EPS 108.72 228.75 201.04 47.44 374.19 155.36 244.74 -41.80%
EY 0.92 0.44 0.50 2.11 0.27 0.64 0.41 71.48%
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