[YTLLAND] QoQ 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- -28.52%
YoY- -44.93%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
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 27,314 45,973 93,635 28,851 116,917 70,860 27,614 -0.72%
PBT 5,372 17,639 18,537 6,768 7,205 26,204 5,979 -6.88%
Tax -1,245 -4,036 -6,471 -3,331 -2,696 -4,436 -3,807 -52.50%
NP 4,127 13,603 12,066 3,437 4,509 21,768 2,172 53.34%
-
NP to SH 3,573 10,378 7,824 2,326 3,254 17,792 1,204 106.37%
-
Tax Rate 23.18% 22.88% 34.91% 49.22% 37.42% 16.93% 63.67% -
Total Cost 23,187 32,370 81,569 25,414 112,408 49,092 25,442 -5.99%
-
Net Worth 871,812 1,165,367 1,091,720 691,985 806,720 976,491 450,529 55.22%
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 1,165,367 1,091,720 691,985 806,720 976,491 450,529 55.22%
NOSH 714,600 963,113 909,767 581,499 677,916 827,534 388,387 50.09%
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% 29.59% 12.89% 11.91% 3.86% 30.72% 7.87% -
ROE 0.41% 0.89% 0.72% 0.34% 0.40% 1.82% 0.27% -
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 3.82 4.77 10.29 4.96 17.25 8.56 7.11 -33.88%
EPS 0.50 1.07 0.86 0.40 0.48 2.15 0.31 37.49%
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 3.23 5.44 11.09 3.42 13.85 8.39 3.27 -0.81%
EPS 0.42 1.23 0.93 0.28 0.39 2.11 0.14 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0325 1.3802 1.293 0.8196 0.9554 1.1565 0.5336 55.21%
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 24.20 18.96 8.60 18.85 5.74 12.50 12.59 54.53%
P/EPS 185.00 83.99 102.91 233.75 206.25 49.77 288.71 -25.65%
EY 0.54 1.19 0.97 0.43 0.48 2.01 0.35 33.48%
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 23.15 20.43 9.08 18.44 5.60 11.91 16.32 26.22%
P/EPS 177.00 90.48 108.72 228.75 201.04 47.44 374.19 -39.26%
EY 0.56 1.11 0.92 0.44 0.50 2.11 0.27 62.56%
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