[YTLLAND] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 77.42%
YoY- -5.68%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 69,260 47,455 27,314 285,376 239,403 145,768 116,917 -29.48%
PBT 20,155 9,075 5,372 50,149 32,510 13,973 7,205 98.65%
Tax -7,060 -3,084 -1,245 -16,534 -12,498 -6,027 -2,696 90.09%
NP 13,095 5,991 4,127 33,615 20,012 7,946 4,509 103.68%
-
NP to SH 10,125 4,940 3,573 23,782 13,404 5,580 3,254 113.28%
-
Tax Rate 35.03% 33.98% 23.18% 32.97% 38.44% 43.13% 37.42% -
Total Cost 56,165 41,464 23,187 251,761 219,391 137,822 112,408 -37.05%
-
Net Worth 871,874 750,148 871,812 1,027,760 924,413 754,568 806,720 5.31%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 871,874 750,148 871,812 1,027,760 924,413 754,568 806,720 5.31%
NOSH 703,124 609,876 714,600 849,388 770,344 634,090 677,916 2.46%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 18.91% 12.62% 15.11% 11.78% 8.36% 5.45% 3.86% -
ROE 1.16% 0.66% 0.41% 2.31% 1.45% 0.74% 0.40% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 9.85 7.78 3.82 33.60 31.08 22.99 17.25 -31.19%
EPS 1.44 0.81 0.50 2.80 1.74 0.88 0.48 108.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.23 1.22 1.21 1.20 1.19 1.19 2.78%
Adjusted Per Share Value based on latest NOSH - 963,113
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.20 5.62 3.23 33.80 28.35 17.26 13.85 -29.51%
EPS 1.20 0.59 0.42 2.82 1.59 0.66 0.39 111.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0326 0.8884 1.0325 1.2172 1.0948 0.8937 0.9554 5.32%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.78 0.785 0.925 0.905 0.885 0.935 0.99 -
P/RPS 7.92 10.09 24.20 2.69 2.85 4.07 5.74 23.96%
P/EPS 54.17 96.91 185.00 32.32 50.86 106.25 206.25 -59.02%
EY 1.85 1.03 0.54 3.09 1.97 0.94 0.48 146.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.76 0.75 0.74 0.79 0.83 -16.80%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 12/02/15 20/11/14 28/08/14 20/05/14 20/02/14 21/11/13 -
Price 0.79 0.81 0.885 0.975 0.935 0.915 0.965 -
P/RPS 8.02 10.41 23.15 2.90 3.01 3.98 5.60 27.08%
P/EPS 54.86 100.00 177.00 34.82 53.74 103.98 201.04 -57.96%
EY 1.82 1.00 0.56 2.87 1.86 0.96 0.50 136.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.73 0.81 0.78 0.77 0.81 -14.54%

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