[YTLLAND] QoQ TTM 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- 1.34%
YoY- -8.96%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 98,429 115,233 187,063 195,773 285,376 310,263 244,242 -45.53%
PBT 36,758 37,794 45,251 48,316 50,149 58,714 46,156 -14.11%
Tax -12,207 -11,096 -13,591 -15,083 -16,534 -16,934 -14,270 -9.91%
NP 24,551 26,698 31,660 33,233 33,615 41,780 31,886 -16.03%
-
NP to SH 20,669 20,503 23,142 24,101 23,782 31,196 24,576 -10.92%
-
Tax Rate 33.21% 29.36% 30.03% 31.22% 32.97% 28.84% 30.92% -
Total Cost 73,878 88,535 155,403 162,540 251,761 268,483 212,356 -50.63%
-
Net Worth 980,784 1,020,539 542,390 871,812 1,165,367 1,091,720 691,985 26.25%
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 980,784 1,020,539 542,390 871,812 1,165,367 1,091,720 691,985 26.25%
NOSH 980,784 823,015 440,967 714,600 963,113 909,767 581,499 41.82%
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% 23.17% 16.92% 16.98% 11.78% 13.47% 13.06% -
ROE 2.11% 2.01% 4.27% 2.76% 2.04% 2.86% 3.55% -
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 10.04 14.00 42.42 27.40 29.63 34.10 42.00 -61.58%
EPS 2.11 2.49 5.25 3.37 2.47 3.43 4.23 -37.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.24 1.23 1.22 1.21 1.20 1.19 -10.97%
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 13.65 22.15 23.19 33.80 36.75 28.93 -45.52%
EPS 2.45 2.43 2.74 2.85 2.82 3.69 2.91 -10.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1616 1.2087 0.6424 1.0325 1.3802 1.293 0.8196 26.25%
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 7.37 5.57 1.85 3.38 3.05 2.60 2.23 122.36%
P/EPS 35.11 31.31 14.96 27.43 36.65 25.81 22.12 36.18%
EY 2.85 3.19 6.69 3.65 2.73 3.87 4.52 -26.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.63 0.64 0.76 0.75 0.74 0.79 -4.27%
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 6.43 5.64 1.91 3.23 3.29 2.74 2.18 106.07%
P/EPS 30.61 31.71 15.43 26.24 39.49 27.27 21.65 26.05%
EY 3.27 3.15 6.48 3.81 2.53 3.67 4.62 -20.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.66 0.73 0.81 0.78 0.77 -10.70%

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