[YTLLAND] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -46.96%
YoY- 249.31%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 283,232 203,640 178,544 160,792 118,228 98,429 92,346 110.66%
PBT 59,192 38,138 34,114 55,146 74,368 36,758 26,873 69.04%
Tax -14,664 -10,821 -11,645 -10,276 -5,348 -12,207 -9,413 34.27%
NP 44,528 27,317 22,469 44,870 69,020 24,551 17,460 86.34%
-
NP to SH 34,256 16,395 12,197 34,512 65,072 20,669 13,500 85.72%
-
Tax Rate 24.77% 28.37% 34.14% 18.63% 7.19% 33.21% 35.03% -
Total Cost 238,704 176,323 156,074 115,922 49,208 73,878 74,886 116.13%
-
Net Worth 1,053,044 1,073,887 967,722 1,359,563 1,353,917 1,030,997 871,874 13.37%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,053,044 1,073,887 967,722 1,359,563 1,353,917 1,030,997 871,874 13.37%
NOSH 844,344 852,291 756,033 1,045,818 1,049,548 818,252 703,124 12.93%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 15.72% 13.41% 12.58% 27.91% 58.38% 24.94% 18.91% -
ROE 3.25% 1.53% 1.26% 2.54% 4.81% 2.00% 1.55% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 34.16 23.89 23.62 15.37 11.26 12.03 13.13 88.83%
EPS 3.24 1.92 1.61 3.30 6.20 2.51 1.92 41.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.26 1.28 1.30 1.29 1.26 1.24 1.60%
Adjusted Per Share Value based on latest NOSH - 395,200
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 33.54 24.12 21.15 19.04 14.00 11.66 10.94 110.60%
EPS 4.06 1.94 1.44 4.09 7.71 2.45 1.60 85.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2472 1.2719 1.1461 1.6102 1.6035 1.2211 1.0326 13.37%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.58 0.60 0.64 0.695 0.66 0.74 0.78 -
P/RPS 1.70 2.51 2.71 4.52 5.86 6.15 5.94 -56.47%
P/EPS 14.04 31.19 39.67 21.06 10.65 29.30 40.63 -50.66%
EY 7.12 3.21 2.52 4.75 9.39 3.41 2.46 102.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.50 0.53 0.51 0.59 0.63 -18.86%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 25/08/16 26/05/16 25/02/16 26/11/15 20/08/15 21/05/15 -
Price 0.575 0.58 0.615 0.625 0.69 0.645 0.79 -
P/RPS 1.68 2.43 2.60 4.07 6.13 5.36 6.02 -57.19%
P/EPS 13.92 30.15 38.12 18.94 11.13 25.53 41.15 -51.35%
EY 7.18 3.32 2.62 5.28 8.99 3.92 2.43 105.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.48 0.48 0.53 0.51 0.64 -20.87%

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