[YTLLAND] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[YTLLAND] YTL LAND & DEVELOPMENT BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 104.96%
YoY- -24.46%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 80,396 29,557 98,429 69,260 47,455 27,314 285,376 -56.92%
PBT 27,573 18,592 36,758 20,155 9,075 5,372 50,149 -32.81%
Tax -5,138 -1,337 -12,207 -7,060 -3,084 -1,245 -16,534 -54.02%
NP 22,435 17,255 24,551 13,095 5,991 4,127 33,615 -23.57%
-
NP to SH 17,256 16,268 20,669 10,125 4,940 3,573 23,782 -19.20%
-
Tax Rate 18.63% 7.19% 33.21% 35.03% 33.98% 23.18% 32.97% -
Total Cost 57,961 12,302 73,878 56,165 41,464 23,187 251,761 -62.33%
-
Net Worth 1,359,563 1,353,917 1,030,997 871,874 750,148 871,812 1,027,760 20.44%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,359,563 1,353,917 1,030,997 871,874 750,148 871,812 1,027,760 20.44%
NOSH 1,045,818 1,049,548 818,252 703,124 609,876 714,600 849,388 14.83%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 27.91% 58.38% 24.94% 18.91% 12.62% 15.11% 11.78% -
ROE 1.27% 1.20% 2.00% 1.16% 0.66% 0.41% 2.31% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.69 2.82 12.03 9.85 7.78 3.82 33.60 -62.48%
EPS 1.65 1.55 2.51 1.44 0.81 0.50 2.80 -29.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.29 1.26 1.24 1.23 1.22 1.21 4.88%
Adjusted Per Share Value based on latest NOSH - 823,015
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.52 3.50 11.66 8.20 5.62 3.23 33.80 -56.93%
EPS 2.04 1.93 2.45 1.20 0.59 0.42 2.82 -19.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6102 1.6035 1.2211 1.0326 0.8884 1.0325 1.2172 20.44%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.695 0.66 0.74 0.78 0.785 0.925 0.905 -
P/RPS 9.04 23.44 6.15 7.92 10.09 24.20 2.69 123.86%
P/EPS 42.12 42.58 29.30 54.17 96.91 185.00 32.32 19.25%
EY 2.37 2.35 3.41 1.85 1.03 0.54 3.09 -16.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.59 0.63 0.64 0.76 0.75 -20.61%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 20/08/15 21/05/15 12/02/15 20/11/14 28/08/14 -
Price 0.625 0.69 0.645 0.79 0.81 0.885 0.975 -
P/RPS 8.13 24.50 5.36 8.02 10.41 23.15 2.90 98.44%
P/EPS 37.88 44.52 25.53 54.86 100.00 177.00 34.82 5.75%
EY 2.64 2.25 3.92 1.82 1.00 0.56 2.87 -5.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.51 0.64 0.66 0.73 0.81 -29.38%

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