[YTLREIT] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[YTLREIT] YTL HOSPITALITY REIT
Announcement Date
17-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -13.07%
YoY- -40.98%
Quarter Report
Latest QR
Upcoming QR
YTLREIT's Result
YTLREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 31/03/13 31/12/12 30/09/12 31/03/12 31/12/11 CAGR
Revenue 434,518 410,324 256,300 170,464 112,308 70,516 49,360 196.25%
PBT 68,690 59,320 73,421 80,172 92,012 105,566 135,636 -28.80%
Tax -1,930 -1,468 -972 -1,028 -964 -1,114 -1,532 12.22%
NP 66,760 57,852 72,449 79,144 91,048 104,452 134,104 -29.40%
-
NP to SH 66,760 57,852 72,449 79,144 91,048 104,452 134,104 -29.40%
-
Tax Rate 2.81% 2.47% 1.32% 1.28% 1.05% 1.06% 1.13% -
Total Cost 367,758 352,472 183,850 91,320 21,260 -33,936 -84,744 -
-
Net Worth 1,286,984 1,355,806 1,463,388 1,477,663 1,512,085 1,411,853 1,517,018 -7.88%
Dividend
31/12/13 30/09/13 31/03/13 31/12/12 30/09/12 31/03/12 31/12/11 CAGR
Div 103,319 101,904 63,437 95,025 - 66,909 106,276 -1.39%
Div Payout % 154.76% 176.15% 87.56% 120.07% - 64.06% 79.25% -
Equity
31/12/13 30/09/13 31/03/13 31/12/12 30/09/12 31/03/12 31/12/11 CAGR
Net Worth 1,286,984 1,355,806 1,463,388 1,477,663 1,512,085 1,411,853 1,517,018 -7.88%
NOSH 1,324,603 1,326,880 1,325,292 1,323,478 1,323,372 1,251,421 1,325,138 -0.02%
Ratio Analysis
31/12/13 30/09/13 31/03/13 31/12/12 30/09/12 31/03/12 31/12/11 CAGR
NP Margin 15.36% 14.10% 28.27% 46.43% 81.07% 148.13% 271.69% -
ROE 5.19% 4.27% 4.95% 5.36% 6.02% 7.40% 8.84% -
Per Share
31/12/13 30/09/13 31/03/13 31/12/12 30/09/12 31/03/12 31/12/11 CAGR
RPS 32.80 30.92 19.34 12.88 8.49 5.63 3.72 196.49%
EPS 5.04 4.36 5.47 5.98 6.88 8.35 10.12 -29.39%
DPS 7.80 7.68 4.79 7.18 0.00 5.35 8.02 -1.37%
NAPS 0.9716 1.0218 1.1042 1.1165 1.1426 1.1282 1.1448 -7.86%
Adjusted Per Share Value based on latest NOSH - 1,323,622
31/12/13 30/09/13 31/03/13 31/12/12 30/09/12 31/03/12 31/12/11 CAGR
RPS 25.50 24.08 15.04 10.01 6.59 4.14 2.90 196.09%
EPS 3.92 3.40 4.25 4.65 5.34 6.13 7.87 -29.39%
DPS 6.06 5.98 3.72 5.58 0.00 3.93 6.24 -1.45%
NAPS 0.7554 0.7958 0.8589 0.8673 0.8875 0.8287 0.8904 -7.88%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 31/03/13 31/12/12 30/09/12 31/03/12 31/12/11 CAGR
Date 31/12/13 30/09/13 29/03/13 31/12/12 28/09/12 30/03/12 30/12/11 -
Price 1.01 1.03 1.08 1.11 1.03 0.93 0.88 -
P/RPS 3.08 3.33 5.58 8.62 12.14 16.50 23.62 -63.83%
P/EPS 20.04 23.62 19.76 18.56 14.97 11.14 8.70 51.68%
EY 4.99 4.23 5.06 5.39 6.68 8.97 11.50 -34.09%
DY 7.72 7.46 4.43 6.47 0.00 5.75 9.11 -7.93%
P/NAPS 1.04 1.01 0.98 0.99 0.90 0.82 0.77 16.19%
Price Multiplier on Announcement Date
31/12/13 30/09/13 31/03/13 31/12/12 30/09/12 31/03/12 31/12/11 CAGR
Date 20/02/14 21/11/13 23/05/13 17/01/13 22/11/12 22/05/12 17/01/12 -
Price 0.95 1.02 1.12 1.12 1.07 0.94 0.89 -
P/RPS 2.90 3.30 5.79 8.70 12.61 16.68 23.89 -65.10%
P/EPS 18.85 23.39 20.49 18.73 15.55 11.26 8.79 46.36%
EY 5.31 4.27 4.88 5.34 6.43 8.88 11.37 -31.62%
DY 8.21 7.53 4.27 6.41 0.00 5.69 9.01 -4.53%
P/NAPS 0.98 1.00 1.01 1.00 0.94 0.83 0.78 12.07%

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