[YTLLAND] YoY Annual (Unaudited) Result on 30-Jun-2015 [#4]

Stock

[YTLLAND] YTL LAND & DEVELOPMENT BHD

Announcement Date

20-Aug-2015

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

30-Jun-2015 [#4]

Profit Trend

YoY- -13.09%

Quarter Report

YTLLD_4Q 2015 - 30 June 2015 -Final.pdf

Latest QR

Upcoming QR

YTLLAND's Result

YTLLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annual (Unaudited) Result
Revenue	330,125	367,916	203,640	98,429	285,376	184,723	581,416	-8.99%
YoY %	-10.27%	80.67%	106.89%	-65.51%	54.49%	-68.23%	-	-
Horiz. %	56.78%	63.28%	35.02%	16.93%	49.08%	31.77%	100.00%	-
PBT	-19,934	31,478	38,138	36,758	50,149	48,052	47,995	-
YoY %	-163.33%	-17.46%	3.75%	-26.70%	4.36%	0.12%	-	-
Horiz. %	-41.53%	65.59%	79.46%	76.59%	104.49%	100.12%	100.00%	-
Tax	-54,167	-22,022	-10,821	-12,207	-16,534	-14,654	-12,965	26.89%
YoY %	-145.97%	-103.51%	11.35%	26.17%	-12.83%	-13.03%	-	-
Horiz. %	417.79%	169.86%	83.46%	94.15%	127.53%	113.03%	100.00%	-
NP	-74,101	9,456	27,317	24,551	33,615	33,398	35,030	-
YoY %	-883.64%	-65.38%	11.27%	-26.96%	0.65%	-4.66%	-	-
Horiz. %	-211.54%	26.99%	77.98%	70.09%	95.96%	95.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-74,089	5,144	16,395	20,669	23,782	25,213	25,002	-
YoY %	-1,540.30%	-68.62%	-20.68%	-13.09%	-5.68%	0.84%	-	-
Horiz. %	-296.33%	20.57%	65.57%	82.67%	95.12%	100.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	69.96%	28.37%	33.21%	32.97%	30.50%	27.01%	-
YoY %	-	146.60%	-14.57%	0.73%	8.10%	12.92%	-	-
Horiz. %	-	259.02%	105.04%	122.95%	122.07%	112.92%	100.00%	-
Total Cost	404,226	358,460	176,323	73,878	251,761	151,325	546,386	-4.89%
YoY %	12.77%	103.30%	138.67%	-70.66%	66.37%	-72.30%	-	-
Horiz. %	73.98%	65.61%	32.27%	13.52%	46.08%	27.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,250,266	1,356,672	1,073,887	1,030,997	1,027,760	978,662	1,074,073	2.56%
YoY %	-7.84%	26.33%	4.16%	0.31%	5.02%	-8.88%	-	-
Horiz. %	116.40%	126.31%	99.98%	95.99%	95.69%	91.12%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	1,250,266	1,356,672	1,073,887	1,030,997	1,027,760	978,662	1,074,073	2.56%
YoY %	-7.84%	26.33%	4.16%	0.31%	5.02%	-8.88%	-	-
Horiz. %	116.40%	126.31%	99.98%	95.99%	95.69%	91.12%	100.00%	-
NOSH	844,344	844,344	852,291	818,252	849,388	829,375	933,976	-1.66%
YoY %	0.00%	-0.93%	4.16%	-3.67%	2.41%	-11.20%	-	-
Horiz. %	90.40%	90.40%	91.25%	87.61%	90.94%	88.80%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	-22.45%	2.57%	13.41%	24.94%	11.78%	18.08%	6.02%	-
YoY %	-973.54%	-80.84%	-46.23%	111.71%	-34.85%	200.33%	-	-
Horiz. %	-372.92%	42.69%	222.76%	414.29%	195.68%	300.33%	100.00%	-
ROE	-5.93%	0.38%	1.53%	2.00%	2.31%	2.58%	2.33%	-
YoY %	-1,660.53%	-75.16%	-23.50%	-13.42%	-10.47%	10.73%	-	-
Horiz. %	-254.51%	16.31%	65.67%	85.84%	99.14%	110.73%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	24.82	27.66	23.89	12.03	33.60	22.27	62.25	-14.20%
YoY %	-10.27%	15.78%	98.59%	-64.20%	50.88%	-64.22%	-	-
Horiz. %	39.87%	44.43%	38.38%	19.33%	53.98%	35.78%	100.00%	-
EPS	-5.02	1.01	1.92	2.51	2.80	3.04	3.02	-
YoY %	-597.03%	-47.40%	-23.51%	-10.36%	-7.89%	0.66%	-	-
Horiz. %	-166.23%	33.44%	63.58%	83.11%	92.72%	100.66%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.94	1.02	1.26	1.26	1.21	1.18	1.15	-3.30%
YoY %	-7.84%	-19.05%	0.00%	4.13%	2.54%	2.61%	-	-
Horiz. %	81.74%	88.70%	109.57%	109.57%	105.22%	102.61%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 980,784
RPS	39.10	43.57	24.12	11.66	33.80	21.88	68.86	-8.99%
YoY %	-10.26%	80.64%	106.86%	-65.50%	54.48%	-68.23%	-	-
Horiz. %	56.78%	63.27%	35.03%	16.93%	49.09%	31.77%	100.00%	-
EPS	-8.77	0.61	1.94	2.45	2.82	2.99	2.96	-
YoY %	-1,537.70%	-68.56%	-20.82%	-13.12%	-5.69%	1.01%	-	-
Horiz. %	-296.28%	20.61%	65.54%	82.77%	95.27%	101.01%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.4808	1.6068	1.2719	1.2211	1.2172	1.1591	1.2721	2.56%
YoY %	-7.84%	26.33%	4.16%	0.32%	5.01%	-8.88%	-	-
Horiz. %	116.41%	126.31%	99.98%	95.99%	95.68%	91.12%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.46	0.60	0.60	0.74	0.905	1.07	0.99	-
P/RPS	1.85	2.17	2.51	6.15	2.69	4.80	1.59	2.55%
YoY %	-14.75%	-13.55%	-59.19%	128.62%	-43.96%	201.89%	-	-
Horiz. %	116.35%	136.48%	157.86%	386.79%	169.18%	301.89%	100.00%	-
P/EPS	-8.26	155.14	31.19	29.30	32.32	35.20	36.98	-
YoY %	-105.32%	397.40%	6.45%	-9.34%	-8.18%	-4.81%	-	-
Horiz. %	-22.34%	419.52%	84.34%	79.23%	87.40%	95.19%	100.00%	-
EY	-12.11	0.64	3.21	3.41	3.09	2.84	2.70	-
YoY %	-1,992.19%	-80.06%	-5.87%	10.36%	8.80%	5.19%	-	-
Horiz. %	-448.52%	23.70%	118.89%	126.30%	114.44%	105.19%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.49	0.59	0.48	0.59	0.75	0.91	0.86	-8.94%
YoY %	-16.95%	22.92%	-18.64%	-21.33%	-17.58%	5.81%	-	-
Horiz. %	56.98%	68.60%	55.81%	68.60%	87.21%	105.81%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	29/08/17	25/08/16	20/08/15	28/08/14	22/08/13	16/08/12	-
Price	0.455	0.575	0.58	0.645	0.975	1.02	1.02	-
P/RPS	1.83	2.08	2.43	5.36	2.90	4.58	1.64	1.84%
YoY %	-12.02%	-14.40%	-54.66%	84.83%	-36.68%	179.27%	-	-
Horiz. %	111.59%	126.83%	148.17%	326.83%	176.83%	279.27%	100.00%	-
P/EPS	-8.17	148.68	30.15	25.53	34.82	33.55	38.10	-
YoY %	-105.50%	393.13%	18.10%	-26.68%	3.79%	-11.94%	-	-
Horiz. %	-21.44%	390.24%	79.13%	67.01%	91.39%	88.06%	100.00%	-
EY	-12.24	0.67	3.32	3.92	2.87	2.98	2.62	-
YoY %	-1,926.87%	-79.82%	-15.31%	36.59%	-3.69%	13.74%	-	-
Horiz. %	-467.18%	25.57%	126.72%	149.62%	109.54%	113.74%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.48	0.56	0.46	0.51	0.81	0.86	0.89	-9.77%
YoY %	-14.29%	21.74%	-9.80%	-37.04%	-5.81%	-3.37%	-	-
Horiz. %	53.93%	62.92%	51.69%	57.30%	91.01%	96.63%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos