[YTLLAND] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 26.94%
YoY- 133.63%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 187,063 195,773 285,376 310,263 244,242 250,534 184,723 0.84%
PBT 45,251 48,316 50,149 58,714 46,156 50,742 48,052 -3.91%
Tax -13,591 -15,083 -16,534 -16,934 -14,270 -15,765 -14,654 -4.88%
NP 31,660 33,233 33,615 41,780 31,886 34,977 33,398 -3.49%
-
NP to SH 23,142 24,101 23,782 31,196 24,576 26,474 25,213 -5.53%
-
Tax Rate 30.03% 31.22% 32.97% 28.84% 30.92% 31.07% 30.50% -
Total Cost 155,403 162,540 251,761 268,483 212,356 215,557 151,325 1.78%
-
Net Worth 542,390 871,812 1,165,367 1,091,720 691,985 806,720 976,491 -32.35%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 542,390 871,812 1,165,367 1,091,720 691,985 806,720 976,491 -32.35%
NOSH 440,967 714,600 963,113 909,767 581,499 677,916 827,534 -34.19%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 16.92% 16.98% 11.78% 13.47% 13.06% 13.96% 18.08% -
ROE 4.27% 2.76% 2.04% 2.86% 3.55% 3.28% 2.58% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 42.42 27.40 29.63 34.10 42.00 36.96 22.32 53.25%
EPS 5.25 3.37 2.47 3.43 4.23 3.91 3.05 43.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.22 1.21 1.20 1.19 1.19 1.18 2.79%
Adjusted Per Share Value based on latest NOSH - 909,767
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 22.15 23.19 33.80 36.75 28.93 29.67 21.88 0.81%
EPS 2.74 2.85 2.82 3.69 2.91 3.14 2.99 -5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6424 1.0325 1.3802 1.293 0.8196 0.9554 1.1565 -32.35%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.785 0.925 0.905 0.885 0.935 0.99 1.07 -
P/RPS 1.85 3.38 3.05 2.60 2.23 2.68 4.79 -46.87%
P/EPS 14.96 27.43 36.65 25.81 22.12 25.35 35.12 -43.29%
EY 6.69 3.65 2.73 3.87 4.52 3.94 2.85 76.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.76 0.75 0.74 0.79 0.83 0.91 -20.86%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 20/11/14 28/08/14 20/05/14 20/02/14 21/11/13 22/08/13 -
Price 0.81 0.885 0.975 0.935 0.915 0.965 1.02 -
P/RPS 1.91 3.23 3.29 2.74 2.18 2.61 4.57 -44.01%
P/EPS 15.43 26.24 39.49 27.27 21.65 24.71 33.48 -40.25%
EY 6.48 3.81 2.53 3.67 4.62 4.05 2.99 67.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.81 0.78 0.77 0.81 0.86 -16.13%

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