[YTLLAND] YoY Quarter Result on 30-Jun-2014 [#4]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 32.64%
YoY- -41.67%
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 83,631 69,732 29,169 45,973 70,860 135,231 8,803 45.48%
PBT -31,830 12,552 16,603 17,639 26,204 13,224 14,254 -
Tax -1,292 -2,087 -5,147 -4,036 -4,436 -3,709 -2,420 -9.92%
NP -33,122 10,465 11,456 13,603 21,768 9,515 11,834 -
-
NP to SH -33,117 7,247 10,544 10,378 17,792 5,932 9,765 -
-
Tax Rate - 16.63% 31.00% 22.88% 16.93% 28.05% 16.98% -
Total Cost 116,753 59,267 17,713 32,370 49,092 125,716 -3,031 -
-
Net Worth 1,356,672 1,280,585 980,784 1,165,367 976,491 800,000 557,999 15.94%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,356,672 1,280,585 980,784 1,165,367 976,491 800,000 557,999 15.94%
NOSH 844,344 1,016,338 980,784 963,113 827,534 800,000 820,588 0.47%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -39.60% 15.01% 39.27% 29.59% 30.72% 7.04% 134.43% -
ROE -2.44% 0.57% 1.08% 0.89% 1.82% 0.74% 1.75% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.29 6.86 2.97 4.77 8.56 16.90 1.07 34.30%
EPS -2.34 0.71 1.07 1.07 2.15 0.72 1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.26 1.00 1.21 1.18 1.00 0.68 6.98%
Adjusted Per Share Value based on latest NOSH - 963,113
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 9.90 8.26 3.45 5.44 8.39 16.02 1.04 45.52%
EPS -3.92 0.86 1.25 1.23 2.11 0.70 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6068 1.5167 1.1616 1.3802 1.1565 0.9475 0.6609 15.94%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.60 0.60 0.74 0.905 1.07 0.99 1.60 -
P/RPS 9.54 8.74 24.88 18.96 12.50 5.86 149.15 -36.73%
P/EPS -24.10 84.15 68.83 83.99 49.77 133.51 134.45 -
EY -4.15 1.19 1.45 1.19 2.01 0.75 0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.48 0.74 0.75 0.91 0.99 2.35 -20.55%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 25/08/16 20/08/15 28/08/14 22/08/13 16/08/12 25/08/11 -
Price 0.575 0.58 0.645 0.975 1.02 1.02 1.04 -
P/RPS 9.14 8.45 21.69 20.43 11.91 6.03 96.95 -32.51%
P/EPS -23.09 81.34 60.00 90.48 47.44 137.56 87.39 -
EY -4.33 1.23 1.67 1.11 2.11 0.73 1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.46 0.65 0.81 0.86 1.02 1.53 -15.41%

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