[YTLLAND] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -28.52%
YoY- -44.93%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 68,995 50,839 20,141 28,851 35,143 222,477 27,397 16.62%
PBT 19,545 8,981 3,703 6,768 11,354 10,944 4,031 30.06%
Tax -7,052 -3,801 -1,839 -3,331 -4,826 -1,768 -1,792 25.62%
NP 12,493 5,180 1,864 3,437 6,528 9,176 2,239 33.14%
-
NP to SH 10,742 988 1,367 2,326 4,224 6,383 2,162 30.59%
-
Tax Rate 36.08% 42.32% 49.66% 49.22% 42.50% 16.15% 44.46% -
Total Cost 56,502 45,659 18,277 25,414 28,615 213,301 25,158 14.42%
-
Net Worth 1,069,627 513,759 542,390 691,985 874,971 1,114,643 582,076 10.66%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,069,627 513,759 542,390 691,985 874,971 1,114,643 582,076 10.66%
NOSH 844,344 395,200 440,967 581,499 754,285 952,686 831,538 0.25%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 18.11% 10.19% 9.25% 11.91% 18.58% 4.12% 8.17% -
ROE 1.00% 0.19% 0.25% 0.34% 0.48% 0.57% 0.37% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.32 12.86 4.57 4.96 4.66 23.35 3.29 16.70%
EPS 0.97 0.25 0.31 0.40 0.56 0.67 0.26 24.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.30 1.23 1.19 1.16 1.17 0.70 10.71%
Adjusted Per Share Value based on latest NOSH - 581,499
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.17 6.02 2.39 3.42 4.16 26.35 3.24 16.65%
EPS 1.27 0.12 0.16 0.28 0.50 0.76 0.26 30.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2668 0.6085 0.6424 0.8196 1.0363 1.3201 0.6894 10.66%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.56 0.695 0.785 0.935 0.92 1.05 1.42 -
P/RPS 6.73 5.40 17.19 18.85 19.75 4.50 43.10 -26.59%
P/EPS 43.23 278.00 253.23 233.75 164.29 156.72 546.15 -34.44%
EY 2.31 0.36 0.39 0.43 0.61 0.64 0.18 52.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.64 0.79 0.79 0.90 2.03 -22.77%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 12/02/15 20/02/14 21/02/13 23/02/12 24/02/11 -
Price 0.59 0.625 0.81 0.915 0.87 1.08 1.68 -
P/RPS 7.09 4.86 17.73 18.44 18.67 4.62 50.99 -28.00%
P/EPS 45.54 250.00 261.29 228.75 155.36 161.19 646.15 -35.70%
EY 2.20 0.40 0.38 0.44 0.64 0.62 0.15 56.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.66 0.77 0.75 0.92 2.40 -24.04%

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