[YTL] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -1.29%
YoY- 27.19%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 17,411,276 17,937,120 19,269,237 19,549,773 20,234,082 20,842,992 19,972,948 -8.72%
PBT 2,449,350 2,020,708 2,811,599 2,956,856 3,087,160 2,628,772 2,313,389 3.86%
Tax -585,250 -519,796 -206,669 -387,681 -380,536 -249,200 -467,607 16.09%
NP 1,864,100 1,500,912 2,604,930 2,569,174 2,706,624 2,379,572 1,845,782 0.65%
-
NP to SH 1,075,270 864,512 1,554,980 1,601,217 1,622,196 1,710,248 1,274,494 -10.68%
-
Tax Rate 23.89% 25.72% 7.35% 13.11% 12.33% 9.48% 20.21% -
Total Cost 15,547,176 16,436,208 16,664,307 16,980,598 17,527,458 18,463,420 18,127,166 -9.70%
-
Net Worth 13,673,954 14,374,063 14,403,103 14,195,433 14,209,772 14,113,697 13,372,648 1.49%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 1,243,433 345,387 311,162 622,663 259,159 -
Div Payout % - - 79.96% 21.57% 19.18% 36.41% 20.33% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 13,673,954 14,374,063 14,403,103 14,195,433 14,209,772 14,113,697 13,372,648 1.49%
NOSH 10,359,055 10,341,053 10,361,945 10,361,630 10,372,096 10,377,718 10,366,394 -0.04%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.71% 8.37% 13.52% 13.14% 13.38% 11.42% 9.24% -
ROE 7.86% 6.01% 10.80% 11.28% 11.42% 12.12% 9.53% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 168.08 173.46 185.96 188.67 195.08 200.84 192.67 -8.67%
EPS 10.38 8.36 15.00 15.45 15.64 16.48 12.30 -10.67%
DPS 0.00 0.00 12.00 3.33 3.00 6.00 2.50 -
NAPS 1.32 1.39 1.39 1.37 1.37 1.36 1.29 1.54%
Adjusted Per Share Value based on latest NOSH - 10,367,420
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 156.87 161.61 173.61 176.14 182.30 187.79 179.95 -8.72%
EPS 9.69 7.79 14.01 14.43 14.62 15.41 11.48 -10.65%
DPS 0.00 0.00 11.20 3.11 2.80 5.61 2.33 -
NAPS 1.232 1.295 1.2977 1.279 1.2802 1.2716 1.2048 1.49%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.59 1.68 1.62 1.53 1.62 1.54 1.66 -
P/RPS 0.95 0.97 0.87 0.81 0.83 0.77 0.86 6.84%
P/EPS 15.32 20.10 10.80 9.90 10.36 9.34 13.50 8.77%
EY 6.53 4.98 9.26 10.10 9.65 10.70 7.41 -8.06%
DY 0.00 0.00 7.41 2.18 1.85 3.90 1.51 -
P/NAPS 1.20 1.21 1.17 1.12 1.18 1.13 1.29 -4.69%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 20/11/14 28/08/14 20/05/14 20/02/14 21/11/13 22/08/13 -
Price 1.74 1.64 1.56 1.70 1.63 1.62 1.57 -
P/RPS 1.04 0.95 0.84 0.90 0.84 0.81 0.81 18.07%
P/EPS 16.76 19.62 10.40 11.00 10.42 9.83 12.77 19.81%
EY 5.97 5.10 9.62 9.09 9.60 10.17 7.83 -16.49%
DY 0.00 0.00 7.69 1.96 1.84 3.70 1.59 -
P/NAPS 1.32 1.18 1.12 1.24 1.19 1.19 1.22 5.37%

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