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

Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -93.93%
YoY- -27.72%
View:
Show?
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 70,808 69,732 53,512 50,839 29,557 29,169 21,805 118.81%
PBT 14,798 12,552 -1,987 8,981 18,592 16,603 11,080 21.21%
Tax -3,666 -2,087 -3,596 -3,801 -1,337 -5,147 -3,976 -5.25%
NP 11,132 10,465 -5,583 5,180 17,255 11,456 7,104 34.80%
-
NP to SH 8,564 7,247 -8,108 988 16,268 10,544 5,185 39.60%
-
Tax Rate 24.77% 16.63% - 42.32% 7.19% 31.00% 35.88% -
Total Cost 59,676 59,267 59,095 45,659 12,302 17,713 14,701 153.82%
-
Net Worth 1,053,044 1,280,585 2,358,690 513,759 1,353,917 980,784 1,020,539 2.10%
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 1,280,585 2,358,690 513,759 1,353,917 980,784 1,020,539 2.10%
NOSH 844,344 1,016,338 1,842,727 395,200 1,049,548 980,784 823,015 1.71%
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% 15.01% -10.43% 10.19% 58.38% 39.27% 32.58% -
ROE 0.81% 0.57% -0.34% 0.19% 1.20% 1.08% 0.51% -
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 8.54 6.86 2.90 12.86 2.82 2.97 2.65 117.71%
EPS 0.81 0.71 -0.44 0.25 1.55 1.07 0.63 18.18%
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 1.00 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 8.39 8.26 6.34 6.02 3.50 3.45 2.58 119.02%
EPS 1.01 0.86 -0.96 0.12 1.93 1.25 0.61 39.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2472 1.5167 2.7935 0.6085 1.6035 1.1616 1.2087 2.10%
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 6.79 8.74 22.04 5.40 23.44 24.88 29.44 -62.29%
P/EPS 56.16 84.15 -145.45 278.00 42.58 68.83 123.81 -40.87%
EY 1.78 1.19 -0.69 0.36 2.35 1.45 0.81 68.78%
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 0.74 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 6.73 8.45 21.18 4.86 24.50 21.69 29.82 -62.83%
P/EPS 55.67 81.34 -139.77 250.00 44.52 60.00 125.40 -41.71%
EY 1.80 1.23 -0.72 0.40 2.25 1.67 0.80 71.45%
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 0.65 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