[YTLLAND] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -1.14%
YoY- 42.53%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 244,891 203,640 163,077 131,370 100,672 98,429 115,233 65.06%
PBT 34,344 38,138 42,189 55,256 49,978 36,758 37,794 -6.16%
Tax -13,150 -10,821 -13,881 -14,261 -12,299 -12,207 -11,096 11.95%
NP 21,194 27,317 28,308 40,995 37,679 24,551 26,698 -14.22%
-
NP to SH 8,691 16,395 19,692 32,985 33,364 20,669 20,503 -43.48%
-
Tax Rate 38.29% 28.37% 32.90% 25.81% 24.61% 33.21% 29.36% -
Total Cost 223,697 176,323 134,769 90,375 62,993 73,878 88,535 85.19%
-
Net Worth 1,053,044 1,280,585 2,358,690 513,759 1,353,917 980,784 1,020,539 2.10%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,053,044 1,280,585 2,358,690 513,759 1,353,917 980,784 1,020,539 2.10%
NOSH 844,344 1,016,338 1,842,727 395,200 1,049,548 980,784 823,015 1.71%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.65% 13.41% 17.36% 31.21% 37.43% 24.94% 23.17% -
ROE 0.83% 1.28% 0.83% 6.42% 2.46% 2.11% 2.01% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.53 20.04 8.85 33.24 9.59 10.04 14.00 64.24%
EPS 1.05 1.61 1.07 8.35 3.18 2.11 2.49 -43.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.26 1.28 1.30 1.29 1.00 1.24 1.60%
Adjusted Per Share Value based on latest NOSH - 395,200
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.00 24.12 19.31 15.56 11.92 11.66 13.65 65.03%
EPS 1.03 1.94 2.33 3.91 3.95 2.45 2.43 -43.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2472 1.5167 2.7935 0.6085 1.6035 1.1616 1.2087 2.10%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.58 0.60 0.64 0.695 0.66 0.74 0.78 -
P/RPS 1.96 2.99 7.23 2.09 6.88 7.37 5.57 -50.06%
P/EPS 55.34 37.19 59.89 8.33 20.76 35.11 31.31 46.03%
EY 1.81 2.69 1.67 12.01 4.82 2.85 3.19 -31.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.50 0.53 0.51 0.74 0.63 -18.86%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 25/08/16 26/05/16 25/02/16 26/11/15 20/08/15 21/05/15 -
Price 0.575 0.58 0.615 0.625 0.69 0.645 0.79 -
P/RPS 1.95 2.89 6.95 1.88 7.19 6.43 5.64 -50.64%
P/EPS 54.86 35.95 57.55 7.49 21.71 30.61 31.71 43.97%
EY 1.82 2.78 1.74 13.35 4.61 3.27 3.15 -30.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.48 0.48 0.53 0.65 0.64 -20.87%

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