[YTLLAND] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -48.38%
YoY- 63.27%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 285,376 319,204 291,536 467,668 184,723 151,817 172,498 40.00%
PBT 50,149 43,346 27,946 28,820 48,052 29,130 31,738 35.77%
Tax -16,534 -16,664 -12,054 -10,784 -14,654 -13,624 -12,822 18.52%
NP 33,615 26,682 15,892 18,036 33,398 15,506 18,916 46.86%
-
NP to SH 23,782 17,872 11,160 13,016 25,213 9,894 12,434 54.26%
-
Tax Rate 32.97% 38.44% 43.13% 37.42% 30.50% 46.77% 40.40% -
Total Cost 251,761 292,521 275,644 449,632 151,325 136,310 153,582 39.15%
-
Net Worth 1,027,760 924,413 754,568 806,720 978,662 683,203 759,128 22.44%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,027,760 924,413 754,568 806,720 978,662 683,203 759,128 22.44%
NOSH 849,388 770,344 634,090 677,916 829,375 588,968 654,421 19.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.78% 8.36% 5.45% 3.86% 18.08% 10.21% 10.97% -
ROE 2.31% 1.93% 1.48% 1.61% 2.58% 1.45% 1.64% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.60 41.44 45.98 68.99 22.27 25.78 26.36 17.61%
EPS 2.80 2.32 1.76 1.92 3.04 1.68 1.90 29.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.20 1.19 1.19 1.18 1.16 1.16 2.86%
Adjusted Per Share Value based on latest NOSH - 677,916
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.80 37.80 34.53 55.39 21.88 17.98 20.43 40.01%
EPS 2.82 2.12 1.32 1.54 2.99 1.17 1.47 54.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2172 1.0948 0.8937 0.9554 1.1591 0.8092 0.8991 22.44%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.905 0.885 0.935 0.99 1.07 0.895 0.92 -
P/RPS 2.69 2.14 2.03 1.44 4.80 3.47 3.49 -15.97%
P/EPS 32.32 38.15 53.12 51.56 35.20 53.27 48.42 -23.67%
EY 3.09 2.62 1.88 1.94 2.84 1.88 2.07 30.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.79 0.83 0.91 0.77 0.79 -3.41%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 20/05/14 20/02/14 21/11/13 22/08/13 23/05/13 21/02/13 -
Price 0.975 0.935 0.915 0.965 1.02 1.16 0.87 -
P/RPS 2.90 2.26 1.99 1.40 4.58 4.50 3.30 -8.27%
P/EPS 34.82 40.30 51.99 50.26 33.55 69.05 45.79 -16.73%
EY 2.87 2.48 1.92 1.99 2.98 1.45 2.18 20.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.78 0.77 0.81 0.86 1.00 0.75 5.27%

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