[YTLLAND] YoY Cumulative Quarter 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- 71.48%
YoY- -10.25%
Quarter Report
Latest QR
Upcoming QR
YTLLAND's Result
YTLLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 139,803 80,396 47,455 145,768 86,249 225,859 41,426 22.45%
PBT 34,343 27,573 9,075 13,973 15,869 14,839 8,265 26.76%
Tax -10,718 -5,138 -3,084 -6,027 -6,411 -3,134 -2,903 24.29%
NP 23,625 22,435 5,991 7,946 9,458 11,705 5,362 28.00%
-
NP to SH 19,306 17,256 4,940 5,580 6,217 9,262 5,354 23.80%
-
Tax Rate 31.21% 18.63% 33.98% 43.13% 40.40% 21.12% 35.12% -
Total Cost 116,178 57,961 41,464 137,822 76,791 214,154 36,064 21.50%
-
Net Worth 1,069,627 1,359,563 750,148 754,568 759,128 1,190,828 576,584 10.83%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,069,627 1,359,563 750,148 754,568 759,128 1,190,828 576,584 10.83%
NOSH 844,344 1,045,818 609,876 634,090 654,421 1,017,802 823,692 0.41%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 16.90% 27.91% 12.62% 5.45% 10.97% 5.18% 12.94% -
ROE 1.80% 1.27% 0.66% 0.74% 0.82% 0.78% 0.93% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.86 7.69 7.78 22.99 13.18 22.19 5.03 22.31%
EPS 1.78 1.65 0.81 0.88 0.95 0.91 0.65 18.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.30 1.23 1.19 1.16 1.17 0.70 10.71%
Adjusted Per Share Value based on latest NOSH - 581,499
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.56 9.52 5.62 17.26 10.21 26.75 4.91 22.43%
EPS 2.29 2.04 0.59 0.66 0.74 1.10 0.63 23.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2668 1.6102 0.8884 0.8937 0.8991 1.4104 0.6829 10.83%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.56 0.695 0.785 0.935 0.92 1.05 1.42 -
P/RPS 3.32 9.04 10.09 4.07 6.98 4.73 28.23 -29.98%
P/EPS 24.05 42.12 96.91 106.25 96.84 115.38 218.46 -30.74%
EY 4.16 2.37 1.03 0.94 1.03 0.87 0.46 44.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.64 0.79 0.79 0.90 2.03 -22.77%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 12/02/15 20/02/14 21/02/13 23/02/12 24/02/11 -
Price 0.59 0.625 0.81 0.915 0.87 1.08 1.68 -
P/RPS 3.50 8.13 10.41 3.98 6.60 4.87 33.40 -31.31%
P/EPS 25.34 37.88 100.00 103.98 91.58 118.68 258.46 -32.07%
EY 3.95 2.64 1.00 0.96 1.09 0.84 0.39 47.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.66 0.77 0.75 0.92 2.40 -24.04%

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