[YTLLAND] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -30.87%
YoY- -11.47%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 418,258 279,606 160,792 94,910 291,536 172,498 451,718 -1.27%
PBT 156,146 68,686 55,146 18,150 27,946 31,738 29,678 31.84%
Tax -67,136 -21,436 -10,276 -6,168 -12,054 -12,822 -6,268 48.41%
NP 89,010 47,250 44,870 11,982 15,892 18,916 23,410 24.90%
-
NP to SH 89,022 38,612 34,512 9,880 11,160 12,434 18,524 29.87%
-
Tax Rate 43.00% 31.21% 18.63% 33.98% 43.13% 40.40% 21.12% -
Total Cost 329,248 232,356 115,922 82,928 275,644 153,582 428,308 -4.28%
-
Net Worth 1,436,476 1,069,627 1,359,563 750,148 754,568 759,128 1,190,828 3.17%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,436,476 1,069,627 1,359,563 750,148 754,568 759,128 1,190,828 3.17%
NOSH 844,344 844,344 1,045,818 609,876 634,090 654,421 1,017,802 -3.06%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 21.28% 16.90% 27.91% 12.62% 5.45% 10.97% 5.18% -
ROE 6.20% 3.61% 2.54% 1.32% 1.48% 1.64% 1.56% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 31.45 33.72 15.37 15.56 45.98 26.36 44.38 -5.57%
EPS 7.28 3.56 3.30 1.62 1.76 1.90 1.82 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.29 1.30 1.23 1.19 1.16 1.17 -1.32%
Adjusted Per Share Value based on latest NOSH - 440,967
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 49.54 33.12 19.04 11.24 34.53 20.43 53.50 -1.27%
EPS 10.54 4.57 4.09 1.17 1.32 1.47 2.19 29.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7013 1.2668 1.6102 0.8884 0.8937 0.8991 1.4104 3.17%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.515 0.56 0.695 0.785 0.935 0.92 1.05 -
P/RPS 1.64 1.66 4.52 5.04 2.03 3.49 2.37 -5.94%
P/EPS 7.69 12.03 21.06 48.46 53.12 48.42 57.69 -28.50%
EY 13.00 8.32 4.75 2.06 1.88 2.07 1.73 39.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.53 0.64 0.79 0.79 0.90 -9.93%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/18 23/02/17 25/02/16 12/02/15 20/02/14 21/02/13 23/02/12 -
Price 0.505 0.59 0.625 0.81 0.915 0.87 1.08 -
P/RPS 1.61 1.75 4.07 5.20 1.99 3.30 2.43 -6.62%
P/EPS 7.55 12.67 18.94 50.00 51.99 45.79 59.34 -29.05%
EY 13.25 7.89 5.28 2.00 1.92 2.18 1.69 40.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.48 0.66 0.77 0.75 0.92 -10.58%

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