[YTLLAND] QoQ 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- -81.71%
YoY- 63.27%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
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 45,973 93,635 28,851 116,917 70,860 27,614 35,143 19.67%
PBT 17,639 18,537 6,768 7,205 26,204 5,979 11,354 34.24%
Tax -4,036 -6,471 -3,331 -2,696 -4,436 -3,807 -4,826 -11.26%
NP 13,603 12,066 3,437 4,509 21,768 2,172 6,528 63.36%
-
NP to SH 10,378 7,824 2,326 3,254 17,792 1,204 4,224 82.37%
-
Tax Rate 22.88% 34.91% 49.22% 37.42% 16.93% 63.67% 42.50% -
Total Cost 32,370 81,569 25,414 112,408 49,092 25,442 28,615 8.59%
-
Net Worth 1,165,367 1,091,720 691,985 806,720 976,491 450,529 874,971 21.11%
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 1,165,367 1,091,720 691,985 806,720 976,491 450,529 874,971 21.11%
NOSH 963,113 909,767 581,499 677,916 827,534 388,387 754,285 17.74%
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 29.59% 12.89% 11.91% 3.86% 30.72% 7.87% 18.58% -
ROE 0.89% 0.72% 0.34% 0.40% 1.82% 0.27% 0.48% -
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 4.77 10.29 4.96 17.25 8.56 7.11 4.66 1.57%
EPS 1.07 0.86 0.40 0.48 2.15 0.31 0.56 54.16%
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 5.44 11.09 3.42 13.85 8.39 3.27 4.16 19.64%
EPS 1.23 0.93 0.28 0.39 2.11 0.14 0.50 82.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3802 1.293 0.8196 0.9554 1.1565 0.5336 1.0363 21.11%
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 18.96 8.60 18.85 5.74 12.50 12.59 19.75 -2.69%
P/EPS 83.99 102.91 233.75 206.25 49.77 288.71 164.29 -36.14%
EY 1.19 0.97 0.43 0.48 2.01 0.35 0.61 56.31%
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 20.43 9.08 18.44 5.60 11.91 16.32 18.67 6.20%
P/EPS 90.48 108.72 228.75 201.04 47.44 374.19 155.36 -30.33%
EY 1.11 0.92 0.44 0.50 2.11 0.27 0.64 44.49%
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