[YTLLAND] QoQ Cumulative 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- 71.48%
YoY- -10.25%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 27,314 285,376 239,403 145,768 116,917 184,723 113,863 -61.35%
PBT 5,372 50,149 32,510 13,973 7,205 48,052 21,848 -60.71%
Tax -1,245 -16,534 -12,498 -6,027 -2,696 -14,654 -10,218 -75.39%
NP 4,127 33,615 20,012 7,946 4,509 33,398 11,630 -49.84%
-
NP to SH 3,573 23,782 13,404 5,580 3,254 25,213 7,421 -38.54%
-
Tax Rate 23.18% 32.97% 38.44% 43.13% 37.42% 30.50% 46.77% -
Total Cost 23,187 251,761 219,391 137,822 112,408 151,325 102,233 -62.77%
-
Net Worth 871,812 1,027,760 924,413 754,568 806,720 978,662 683,203 17.62%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 871,812 1,027,760 924,413 754,568 806,720 978,662 683,203 17.62%
NOSH 714,600 849,388 770,344 634,090 677,916 829,375 588,968 13.74%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.11% 11.78% 8.36% 5.45% 3.86% 18.08% 10.21% -
ROE 0.41% 2.31% 1.45% 0.74% 0.40% 2.58% 1.09% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.82 33.60 31.08 22.99 17.25 22.27 19.33 -66.03%
EPS 0.50 2.80 1.74 0.88 0.48 3.04 1.26 -45.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.20 1.19 1.19 1.18 1.16 3.41%
Adjusted Per Share Value based on latest NOSH - 581,499
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.23 33.80 28.35 17.26 13.85 21.88 13.49 -61.40%
EPS 0.42 2.82 1.59 0.66 0.39 2.99 0.88 -38.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0325 1.2172 1.0948 0.8937 0.9554 1.1591 0.8092 17.62%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.925 0.905 0.885 0.935 0.99 1.07 0.895 -
P/RPS 24.20 2.69 2.85 4.07 5.74 4.80 4.63 200.87%
P/EPS 185.00 32.32 50.86 106.25 206.25 35.20 71.03 89.19%
EY 0.54 3.09 1.97 0.94 0.48 2.84 1.41 -47.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.75 0.74 0.79 0.83 0.91 0.77 -0.86%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 28/08/14 20/05/14 20/02/14 21/11/13 22/08/13 23/05/13 -
Price 0.885 0.975 0.935 0.915 0.965 1.02 1.16 -
P/RPS 23.15 2.90 3.01 3.98 5.60 4.58 6.00 145.79%
P/EPS 177.00 34.82 53.74 103.98 201.04 33.55 92.06 54.55%
EY 0.56 2.87 1.86 0.96 0.50 2.98 1.09 -35.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.81 0.78 0.77 0.81 0.86 1.00 -18.91%

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