[YTL] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 34.98%
YoY- 7.91%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 CAGR
Revenue 14,662,330 10,117,041 5,210,748 19,972,948 14,947,537 10,194,800 10,194,800 33.76%
PBT 2,217,642 1,543,580 657,193 2,313,389 1,747,917 1,206,545 1,206,545 62.77%
Tax -290,761 -190,268 -62,300 -467,607 -376,534 -256,504 -256,504 10.55%
NP 1,926,881 1,353,312 594,893 1,845,782 1,371,383 950,041 950,041 76.12%
-
NP to SH 1,200,913 811,098 427,562 1,274,494 944,215 654,390 654,390 62.57%
-
Tax Rate 13.11% 12.33% 9.48% 20.21% 21.54% 21.26% 21.26% -
Total Cost 12,735,449 8,763,729 4,615,855 18,127,166 13,576,154 9,244,759 9,244,759 29.22%
-
Net Worth 14,195,433 14,209,772 14,113,697 13,372,648 12,838,011 0 12,922,393 7.81%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 CAGR
Div 259,040 155,581 155,665 259,159 3,105 258,447 3,101 3354.10%
Div Payout % 21.57% 19.18% 36.41% 20.33% 0.33% 39.49% 0.47% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 CAGR
Net Worth 14,195,433 14,209,772 14,113,697 13,372,648 12,838,011 0 12,922,393 7.81%
NOSH 10,361,630 10,372,096 10,377,718 10,366,394 10,353,234 10,337,914 10,337,914 0.18%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 CAGR
NP Margin 13.14% 13.38% 11.42% 9.24% 9.17% 9.32% 9.32% -
ROE 8.46% 5.71% 3.03% 9.53% 7.35% 0.00% 5.06% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 CAGR
RPS 141.51 97.54 50.21 192.67 144.38 98.62 98.62 33.51%
EPS 11.59 7.82 4.12 12.30 9.12 6.33 6.33 62.27%
DPS 2.50 1.50 1.50 2.50 0.03 2.50 0.03 3347.44%
NAPS 1.37 1.37 1.36 1.29 1.24 0.00 1.25 7.61%
Adjusted Per Share Value based on latest NOSH - 10,370,744
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 CAGR
RPS 132.53 91.45 47.10 180.54 135.11 92.15 92.15 33.75%
EPS 10.86 7.33 3.86 11.52 8.53 5.92 5.92 62.52%
DPS 2.34 1.41 1.41 2.34 0.03 2.34 0.03 3169.68%
NAPS 1.2831 1.2844 1.2757 1.2088 1.1604 0.00 1.1681 7.80%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/12/12 -
Price 1.53 1.62 1.54 1.66 1.63 1.90 1.84 -
P/RPS 1.08 1.66 3.07 0.86 1.13 1.93 1.87 -35.55%
P/EPS 13.20 20.72 37.38 13.50 17.87 30.02 29.07 -46.84%
EY 7.58 4.83 2.68 7.41 5.60 3.33 3.44 88.20%
DY 1.63 0.93 0.97 1.51 0.02 1.32 0.02 3286.60%
P/NAPS 1.12 1.18 1.13 1.29 1.31 0.00 1.47 -19.56%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 CAGR
Date 20/05/14 20/02/14 21/11/13 22/08/13 23/05/13 - 21/02/13 -
Price 1.70 1.63 1.62 1.57 1.72 0.00 1.60 -
P/RPS 1.20 1.67 3.23 0.81 1.19 0.00 1.62 -21.35%
P/EPS 14.67 20.84 39.32 12.77 18.86 0.00 25.28 -35.31%
EY 6.82 4.80 2.54 7.83 5.30 0.00 3.96 54.51%
DY 1.47 0.92 0.93 1.59 0.02 0.00 0.02 3017.80%
P/NAPS 1.24 1.19 1.19 1.22 1.39 0.00 1.28 -2.50%

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