[YTLLAND] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -11.4%
YoY- -34.28%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 131,370 100,672 98,429 115,233 187,063 195,773 285,376 -40.29%
PBT 55,256 49,978 36,758 37,794 45,251 48,316 50,149 6.65%
Tax -14,261 -12,299 -12,207 -11,096 -13,591 -15,083 -16,534 -9.36%
NP 40,995 37,679 24,551 26,698 31,660 33,233 33,615 14.10%
-
NP to SH 32,985 33,364 20,669 20,503 23,142 24,101 23,782 24.29%
-
Tax Rate 25.81% 24.61% 33.21% 29.36% 30.03% 31.22% 32.97% -
Total Cost 90,375 62,993 73,878 88,535 155,403 162,540 251,761 -49.39%
-
Net Worth 513,759 1,353,917 980,784 1,020,539 542,390 871,812 1,165,367 -41.98%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 513,759 1,353,917 980,784 1,020,539 542,390 871,812 1,165,367 -41.98%
NOSH 395,200 1,049,548 980,784 823,015 440,967 714,600 963,113 -44.69%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 31.21% 37.43% 24.94% 23.17% 16.92% 16.98% 11.78% -
ROE 6.42% 2.46% 2.11% 2.01% 4.27% 2.76% 2.04% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 33.24 9.59 10.04 14.00 42.42 27.40 29.63 7.94%
EPS 8.35 3.18 2.11 2.49 5.25 3.37 2.47 124.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.29 1.00 1.24 1.23 1.22 1.21 4.88%
Adjusted Per Share Value based on latest NOSH - 823,015
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 15.56 11.92 11.66 13.65 22.15 23.19 33.80 -40.29%
EPS 3.91 3.95 2.45 2.43 2.74 2.85 2.82 24.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6085 1.6035 1.1616 1.2087 0.6424 1.0325 1.3802 -41.98%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.695 0.66 0.74 0.78 0.785 0.925 0.905 -
P/RPS 2.09 6.88 7.37 5.57 1.85 3.38 3.05 -22.22%
P/EPS 8.33 20.76 35.11 31.31 14.96 27.43 36.65 -62.65%
EY 12.01 4.82 2.85 3.19 6.69 3.65 2.73 167.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.74 0.63 0.64 0.76 0.75 -20.61%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 20/08/15 21/05/15 12/02/15 20/11/14 28/08/14 -
Price 0.625 0.69 0.645 0.79 0.81 0.885 0.975 -
P/RPS 1.88 7.19 6.43 5.64 1.91 3.23 3.29 -31.06%
P/EPS 7.49 21.71 30.61 31.71 15.43 26.24 39.49 -66.88%
EY 13.35 4.61 3.27 3.15 6.48 3.81 2.53 202.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.65 0.64 0.66 0.73 0.81 -29.38%

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