[YTLLAND] YoY Annualized 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- -48.38%
YoY- 63.27%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 283,232 118,228 109,256 467,668 204,424 13,528 56,116 30.93%
PBT 59,192 74,368 21,488 28,820 18,060 15,580 16,936 23.16%
Tax -14,664 -5,348 -4,980 -10,784 -6,340 -5,464 -4,444 21.99%
NP 44,528 69,020 16,508 18,036 11,720 10,116 12,492 23.57%
-
NP to SH 34,256 65,072 14,292 13,016 7,972 11,516 12,768 17.86%
-
Tax Rate 24.77% 7.19% 23.18% 37.42% 35.11% 35.07% 26.24% -
Total Cost 238,704 49,208 92,748 449,632 192,704 3,412 43,624 32.71%
-
Net Worth 1,053,044 1,353,917 871,812 806,720 603,144 567,574 572,923 10.66%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,053,044 1,353,917 871,812 806,720 603,144 567,574 572,923 10.66%
NOSH 844,344 1,049,548 714,600 677,916 524,473 822,571 818,461 0.51%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 15.72% 58.38% 15.11% 3.86% 5.73% 74.78% 22.26% -
ROE 3.25% 4.81% 1.64% 1.61% 1.32% 2.03% 2.23% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 34.16 11.26 15.29 68.99 38.98 1.64 6.86 30.64%
EPS 3.24 6.20 2.00 1.92 1.52 1.40 1.56 12.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.29 1.22 1.19 1.15 0.69 0.70 10.42%
Adjusted Per Share Value based on latest NOSH - 677,916
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 33.54 14.00 12.94 55.39 24.21 1.60 6.65 30.92%
EPS 4.06 7.71 1.69 1.54 0.94 1.36 1.51 17.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2472 1.6035 1.0325 0.9554 0.7143 0.6722 0.6785 10.66%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.58 0.66 0.925 0.99 0.99 0.85 0.92 -
P/RPS 1.70 5.86 6.05 1.44 2.54 51.68 13.42 -29.10%
P/EPS 14.04 10.65 46.25 51.56 65.13 60.71 58.97 -21.25%
EY 7.12 9.39 2.16 1.94 1.54 1.65 1.70 26.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.76 0.83 0.86 1.23 1.31 -15.99%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 26/11/15 20/11/14 21/11/13 22/11/12 17/11/11 25/11/10 -
Price 0.575 0.69 0.885 0.965 0.93 1.17 1.36 -
P/RPS 1.68 6.13 5.79 1.40 2.39 71.14 19.84 -33.70%
P/EPS 13.92 11.13 44.25 50.26 61.18 83.57 87.18 -26.32%
EY 7.18 8.99 2.26 1.99 1.63 1.20 1.15 35.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.73 0.81 0.81 1.70 1.94 -21.59%

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