[YTL] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -4.42%
YoY- -35.81%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 16,773,570 17,793,556 16,754,726 16,941,097 17,411,276 17,937,120 19,269,237 -8.80%
PBT 2,139,400 2,866,408 2,323,337 2,461,065 2,449,350 2,020,708 2,811,599 -16.61%
Tax -594,938 -1,589,164 -602,305 -692,290 -585,250 -519,796 -206,669 101.97%
NP 1,544,462 1,277,244 1,721,032 1,768,774 1,864,100 1,500,912 2,604,930 -29.35%
-
NP to SH 875,074 810,460 1,017,645 1,027,742 1,075,270 864,512 1,554,980 -31.76%
-
Tax Rate 27.81% 55.44% 25.92% 28.13% 23.89% 25.72% 7.35% -
Total Cost 15,229,108 16,516,312 15,033,694 15,172,322 15,547,176 16,436,208 16,664,307 -5.81%
-
Net Worth 14,376,216 15,770,548 14,582,559 14,108,984 13,673,954 14,374,063 14,403,103 -0.12%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 989,530 - - - 1,243,433 -
Div Payout % - - 97.24% - - - 79.96% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 14,376,216 15,770,548 14,582,559 14,108,984 13,673,954 14,374,063 14,403,103 -0.12%
NOSH 10,417,548 10,444,071 10,416,114 10,374,252 10,359,055 10,341,053 10,361,945 0.35%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.21% 7.18% 10.27% 10.44% 10.71% 8.37% 13.52% -
ROE 6.09% 5.14% 6.98% 7.28% 7.86% 6.01% 10.80% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 161.01 170.37 160.85 163.30 168.08 173.46 185.96 -9.13%
EPS 8.40 7.76 9.80 9.91 10.38 8.36 15.00 -31.98%
DPS 0.00 0.00 9.50 0.00 0.00 0.00 12.00 -
NAPS 1.38 1.51 1.40 1.36 1.32 1.39 1.39 -0.47%
Adjusted Per Share Value based on latest NOSH - 10,409,464
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 151.12 160.31 150.95 152.63 156.87 161.61 173.61 -8.81%
EPS 7.88 7.30 9.17 9.26 9.69 7.79 14.01 -31.79%
DPS 0.00 0.00 8.92 0.00 0.00 0.00 11.20 -
NAPS 1.2952 1.4209 1.3138 1.2712 1.232 1.295 1.2977 -0.12%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.57 1.60 1.55 1.67 1.59 1.68 1.62 -
P/RPS 0.98 0.94 0.96 1.02 0.95 0.97 0.87 8.23%
P/EPS 18.69 20.62 15.87 16.86 15.32 20.10 10.80 43.99%
EY 5.35 4.85 6.30 5.93 6.53 4.98 9.26 -30.56%
DY 0.00 0.00 6.13 0.00 0.00 0.00 7.41 -
P/NAPS 1.14 1.06 1.11 1.23 1.20 1.21 1.17 -1.71%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 20/08/15 21/05/15 12/02/15 20/11/14 28/08/14 -
Price 1.56 1.54 1.48 1.65 1.74 1.64 1.56 -
P/RPS 0.97 0.90 0.92 1.01 1.04 0.95 0.84 10.03%
P/EPS 18.57 19.85 15.15 16.66 16.76 19.62 10.40 47.02%
EY 5.38 5.04 6.60 6.00 5.97 5.10 9.62 -32.04%
DY 0.00 0.00 6.42 0.00 0.00 0.00 7.69 -
P/NAPS 1.13 1.02 1.06 1.21 1.32 1.18 1.12 0.59%

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