[YTLLAND] YoY Annualized Quarter Result on 30-Jun-2017 [#4]

Stock

[YTLLAND] YTL LAND & DEVELOPMENT BHD

Announcement Date

29-Aug-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Jun-2017 [#4]

Profit Trend

QoQ- -89.92%

YoY- -68.62%

Quarter Report

YTLLD_Interim Q4 2017 (Final).pdf

Latest QR

Upcoming QR

YTLLAND's Result

YTLLAND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	446,329	330,125	367,916	203,640	98,429	285,376	184,723	15.83%
YoY %	35.20%	-10.27%	80.67%	106.89%	-65.51%	54.49%	-	-
Horiz. %	241.62%	178.71%	199.17%	110.24%	53.28%	154.49%	100.00%	-
PBT	-166,444	-19,934	31,478	38,138	36,758	50,149	48,052	-
YoY %	-734.98%	-163.33%	-17.46%	3.75%	-26.70%	4.36%	-	-
Horiz. %	-346.38%	-41.48%	65.51%	79.37%	76.50%	104.36%	100.00%	-
Tax	-9,034	-54,167	-22,022	-10,821	-12,207	-16,534	-14,654	-7.74%
YoY %	83.32%	-145.97%	-103.51%	11.35%	26.17%	-12.83%	-	-
Horiz. %	61.65%	369.64%	150.28%	73.84%	83.30%	112.83%	100.00%	-
NP	-175,478	-74,101	9,456	27,317	24,551	33,615	33,398	-
YoY %	-136.81%	-883.64%	-65.38%	11.27%	-26.96%	0.65%	-	-
Horiz. %	-525.41%	-221.87%	28.31%	81.79%	73.51%	100.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-175,465	-74,089	5,144	16,395	20,669	23,782	25,213	-
YoY %	-136.83%	-1,540.30%	-68.62%	-20.68%	-13.09%	-5.68%	-	-
Horiz. %	-695.93%	-293.85%	20.40%	65.03%	81.98%	94.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	69.96%	28.37%	33.21%	32.97%	30.50%	-
YoY %	-	-	146.60%	-14.57%	0.73%	8.10%	-	-
Horiz. %	-	-	229.38%	93.02%	108.89%	108.10%	100.00%	-
Total Cost	621,807	404,226	358,460	176,323	73,878	251,761	151,325	26.54%
YoY %	53.83%	12.77%	103.30%	138.67%	-70.66%	66.37%	-	-
Horiz. %	410.91%	267.12%	236.88%	116.52%	48.82%	166.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,153,781	1,250,266	1,356,672	1,073,887	1,030,997	1,027,760	978,662	2.78%
YoY %	-7.72%	-7.84%	26.33%	4.16%	0.31%	5.02%	-	-
Horiz. %	117.89%	127.75%	138.63%	109.73%	105.35%	105.02%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	1,153,781	1,250,266	1,356,672	1,073,887	1,030,997	1,027,760	978,662	2.78%
YoY %	-7.72%	-7.84%	26.33%	4.16%	0.31%	5.02%	-	-
Horiz. %	117.89%	127.75%	138.63%	109.73%	105.35%	105.02%	100.00%	-
NOSH	844,344	844,344	844,344	852,291	818,252	849,388	829,375	0.29%
YoY %	0.00%	0.00%	-0.93%	4.16%	-3.67%	2.41%	-	-
Horiz. %	101.80%	101.80%	101.80%	102.76%	98.66%	102.41%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-39.32%	-22.45%	2.57%	13.41%	24.94%	11.78%	18.08%	-
YoY %	-75.14%	-973.54%	-80.84%	-46.23%	111.71%	-34.85%	-	-
Horiz. %	-217.48%	-124.17%	14.21%	74.17%	137.94%	65.15%	100.00%	-
ROE	-15.21%	-5.93%	0.38%	1.53%	2.00%	2.31%	2.58%	-
YoY %	-156.49%	-1,660.53%	-75.16%	-23.50%	-13.42%	-10.47%	-	-
Horiz. %	-589.53%	-229.84%	14.73%	59.30%	77.52%	89.53%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	28.24	24.82	27.66	23.89	12.03	33.60	22.27	4.03%
YoY %	13.78%	-10.27%	15.78%	98.59%	-64.20%	50.88%	-	-
Horiz. %	126.81%	111.45%	124.20%	107.27%	54.02%	150.88%	100.00%	-
EPS	-10.71	-5.02	1.01	1.92	2.51	2.80	3.04	-
YoY %	-113.35%	-597.03%	-47.40%	-23.51%	-10.36%	-7.89%	-	-
Horiz. %	-352.30%	-165.13%	33.22%	63.16%	82.57%	92.11%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.73	0.94	1.02	1.26	1.26	1.21	1.18	-7.68%
YoY %	-22.34%	-7.84%	-19.05%	0.00%	4.13%	2.54%	-	-
Horiz. %	61.86%	79.66%	86.44%	106.78%	106.78%	102.54%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 844,344
RPS	52.86	39.10	43.57	24.12	11.66	33.80	21.88	15.82%
YoY %	35.19%	-10.26%	80.64%	106.86%	-65.50%	54.48%	-	-
Horiz. %	241.59%	178.70%	199.13%	110.24%	53.29%	154.48%	100.00%	-
EPS	-20.78	-8.77	0.61	1.94	2.45	2.82	2.99	-
YoY %	-136.94%	-1,537.70%	-68.56%	-20.82%	-13.12%	-5.69%	-	-
Horiz. %	-694.98%	-293.31%	20.40%	64.88%	81.94%	94.31%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.3665	1.4808	1.6068	1.2719	1.2211	1.2172	1.1591	2.78%
YoY %	-7.72%	-7.84%	26.33%	4.16%	0.32%	5.01%	-	-
Horiz. %	117.89%	127.75%	138.62%	109.73%	105.35%	105.01%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.345	0.46	0.60	0.60	0.74	0.905	1.07	-
P/RPS	1.22	1.85	2.17	2.51	6.15	2.69	4.80	-20.40%
YoY %	-34.05%	-14.75%	-13.55%	-59.19%	128.62%	-43.96%	-	-
Horiz. %	25.42%	38.54%	45.21%	52.29%	128.13%	56.04%	100.00%	-
P/EPS	-3.11	-8.26	155.14	31.19	29.30	32.32	35.20	-
YoY %	62.35%	-105.32%	397.40%	6.45%	-9.34%	-8.18%	-	-
Horiz. %	-8.84%	-23.47%	440.74%	88.61%	83.24%	91.82%	100.00%	-
EY	-32.18	-12.11	0.64	3.21	3.41	3.09	2.84	-
YoY %	-165.73%	-1,992.19%	-80.06%	-5.87%	10.36%	8.80%	-	-
Horiz. %	-1,133.10%	-426.41%	22.54%	113.03%	120.07%	108.80%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.47	0.49	0.59	0.48	0.59	0.75	0.91	-10.42%
YoY %	-4.08%	-16.95%	22.92%	-18.64%	-21.33%	-17.58%	-	-
Horiz. %	51.65%	53.85%	64.84%	52.75%	64.84%	82.42%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	29/08/19	29/08/18	29/08/17	25/08/16	20/08/15	28/08/14	22/08/13	-
Price	0.30	0.455	0.575	0.58	0.645	0.975	1.02	-
P/RPS	1.06	1.83	2.08	2.43	5.36	2.90	4.58	-21.63%
YoY %	-42.08%	-12.02%	-14.40%	-54.66%	84.83%	-36.68%	-	-
Horiz. %	23.14%	39.96%	45.41%	53.06%	117.03%	63.32%	100.00%	-
P/EPS	-2.70	-8.17	148.68	30.15	25.53	34.82	33.55	-
YoY %	66.95%	-105.50%	393.13%	18.10%	-26.68%	3.79%	-	-
Horiz. %	-8.05%	-24.35%	443.16%	89.87%	76.10%	103.79%	100.00%	-
EY	-37.01	-12.24	0.67	3.32	3.92	2.87	2.98	-
YoY %	-202.37%	-1,926.87%	-79.82%	-15.31%	36.59%	-3.69%	-	-
Horiz. %	-1,241.95%	-410.74%	22.48%	111.41%	131.54%	96.31%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.41	0.48	0.56	0.46	0.51	0.81	0.86	-11.60%
YoY %	-14.58%	-14.29%	21.74%	-9.80%	-37.04%	-5.81%	-	-
Horiz. %	47.67%	55.81%	65.12%	53.49%	59.30%	94.19%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos