[YTLLAND] YoY TTM 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- -7.17%
YoY- 11.93%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 263,047 131,370 187,063 244,242 441,806 257,679 106,702 16.21%
PBT 44,908 55,256 45,251 46,156 49,025 34,117 19,137 15.26%
Tax -16,401 -14,261 -13,591 -14,270 -16,242 -7,371 -4,567 23.72%
NP 28,507 40,995 31,660 31,886 32,783 26,746 14,570 11.82%
-
NP to SH 18,445 32,985 23,142 24,576 21,957 21,972 12,955 6.05%
-
Tax Rate 36.52% 25.81% 30.03% 30.92% 33.13% 21.61% 23.86% -
Total Cost 234,540 90,375 155,403 212,356 409,023 230,933 92,132 16.83%
-
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 10.84% 31.21% 16.92% 13.06% 7.42% 10.38% 13.65% -
ROE 1.72% 6.42% 4.27% 3.55% 2.51% 1.97% 2.23% -
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 31.72 33.24 42.42 42.00 58.57 27.05 12.83 16.26%
EPS 2.22 8.35 5.25 4.23 2.91 2.31 1.56 6.05%
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 31.15 15.56 22.15 28.93 52.33 30.52 12.64 16.20%
EPS 2.18 3.91 2.74 2.91 2.60 2.60 1.53 6.07%
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 1.77 2.09 1.85 2.23 1.57 3.88 11.07 -26.30%
P/EPS 25.17 8.33 14.96 22.12 31.60 45.53 91.15 -19.28%
EY 3.97 12.01 6.69 4.52 3.16 2.20 1.10 23.82%
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 1.86 1.88 1.91 2.18 1.49 3.99 13.09 -27.74%
P/EPS 26.52 7.49 15.43 21.65 29.89 46.83 107.83 -20.82%
EY 3.77 13.35 6.48 4.62 3.35 2.14 0.93 26.24%
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