[YTLLAND] QoQ TTM 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- -7.17%
YoY- 11.93%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 195,773 285,376 310,263 244,242 250,534 184,723 249,094 -14.82%
PBT 48,316 50,149 58,714 46,156 50,742 48,052 35,072 23.78%
Tax -15,083 -16,534 -16,934 -14,270 -15,765 -14,654 -13,927 5.45%
NP 33,233 33,615 41,780 31,886 34,977 33,398 21,145 35.14%
-
NP to SH 24,101 23,782 31,196 24,576 26,474 25,213 13,353 48.18%
-
Tax Rate 31.22% 32.97% 28.84% 30.92% 31.07% 30.50% 39.71% -
Total Cost 162,540 251,761 268,483 212,356 215,557 151,325 227,949 -20.16%
-
Net Worth 871,812 1,165,367 1,091,720 691,985 806,720 976,491 450,529 55.22%
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 1,165,367 1,091,720 691,985 806,720 976,491 450,529 55.22%
NOSH 714,600 963,113 909,767 581,499 677,916 827,534 388,387 50.09%
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 16.98% 11.78% 13.47% 13.06% 13.96% 18.08% 8.49% -
ROE 2.76% 2.04% 2.86% 3.55% 3.28% 2.58% 2.96% -
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 27.40 29.63 34.10 42.00 36.96 22.32 64.14 -43.24%
EPS 3.37 2.47 3.43 4.23 3.91 3.05 3.44 -1.35%
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 23.19 33.80 36.75 28.93 29.67 21.88 29.50 -14.81%
EPS 2.85 2.82 3.69 2.91 3.14 2.99 1.58 48.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0325 1.3802 1.293 0.8196 0.9554 1.1565 0.5336 55.21%
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 3.38 3.05 2.60 2.23 2.68 4.79 1.40 79.87%
P/EPS 27.43 36.65 25.81 22.12 25.35 35.12 26.03 3.55%
EY 3.65 2.73 3.87 4.52 3.94 2.85 3.84 -3.32%
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 3.23 3.29 2.74 2.18 2.61 4.57 1.81 47.07%
P/EPS 26.24 39.49 27.27 21.65 24.71 33.48 33.74 -15.41%
EY 3.81 2.53 3.67 4.62 4.05 2.99 2.96 18.31%
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