[YTLLAND] YoY Annualized Quarter 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- -39.9%
YoY- 9.8%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 807,960 283,232 118,228 109,256 467,668 204,424 13,528 97.58%
PBT 443,492 59,192 74,368 21,488 28,820 18,060 15,580 74.64%
Tax -129,800 -14,664 -5,348 -4,980 -10,784 -6,340 -5,464 69.46%
NP 313,692 44,528 69,020 16,508 18,036 11,720 10,116 77.15%
-
NP to SH 313,708 34,256 65,072 14,292 13,016 7,972 11,516 73.37%
-
Tax Rate 29.27% 24.77% 7.19% 23.18% 37.42% 35.11% 35.07% -
Total Cost 494,268 238,704 49,208 92,748 449,632 192,704 3,412 128.99%
-
Net Worth 1,502,980 1,053,044 1,353,917 871,812 806,720 603,144 567,574 17.60%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,502,980 1,053,044 1,353,917 871,812 806,720 603,144 567,574 17.60%
NOSH 844,344 844,344 1,049,548 714,600 677,916 524,473 822,571 0.43%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 38.83% 15.72% 58.38% 15.11% 3.86% 5.73% 74.78% -
ROE 20.87% 3.25% 4.81% 1.64% 1.61% 1.32% 2.03% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 60.75 34.16 11.26 15.29 68.99 38.98 1.64 82.47%
EPS 24.20 3.24 6.20 2.00 1.92 1.52 1.40 60.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.27 1.29 1.22 1.19 1.15 0.69 8.56%
Adjusted Per Share Value based on latest NOSH - 714,600
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 95.69 33.54 14.00 12.94 55.39 24.21 1.60 97.63%
EPS 37.15 4.06 7.71 1.69 1.54 0.94 1.36 73.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7801 1.2472 1.6035 1.0325 0.9554 0.7143 0.6722 17.60%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.565 0.58 0.66 0.925 0.99 0.99 0.85 -
P/RPS 0.93 1.70 5.86 6.05 1.44 2.54 51.68 -48.77%
P/EPS 2.40 14.04 10.65 46.25 51.56 65.13 60.71 -41.60%
EY 41.74 7.12 9.39 2.16 1.94 1.54 1.65 71.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.51 0.76 0.83 0.86 1.23 -13.91%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 17/11/16 26/11/15 20/11/14 21/11/13 22/11/12 17/11/11 -
Price 0.555 0.575 0.69 0.885 0.965 0.93 1.17 -
P/RPS 0.91 1.68 6.13 5.79 1.40 2.39 71.14 -51.60%
P/EPS 2.35 13.92 11.13 44.25 50.26 61.18 83.57 -44.82%
EY 42.50 7.18 8.99 2.26 1.99 1.63 1.20 81.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.53 0.73 0.81 0.81 1.70 -18.70%

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