[YTL] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -86.1%
YoY- -49.45%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 16,754,726 12,705,823 8,705,638 4,484,280 19,269,237 14,662,330 10,117,041 40.10%
PBT 2,323,337 1,845,799 1,224,675 505,177 2,811,599 2,217,642 1,543,580 31.43%
Tax -602,305 -519,218 -292,625 -129,949 -206,669 -290,761 -190,268 116.04%
NP 1,721,032 1,326,581 932,050 375,228 2,604,930 1,926,881 1,353,312 17.43%
-
NP to SH 1,017,645 770,807 537,635 216,128 1,554,980 1,200,913 811,098 16.37%
-
Tax Rate 25.92% 28.13% 23.89% 25.72% 7.35% 13.11% 12.33% -
Total Cost 15,033,694 11,379,242 7,773,588 4,109,052 16,664,307 12,735,449 8,763,729 43.44%
-
Net Worth 14,582,559 14,108,984 13,673,954 14,374,063 14,403,103 14,195,433 14,209,772 1.74%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 989,530 - - - 1,243,433 259,040 155,581 244.44%
Div Payout % 97.24% - - - 79.96% 21.57% 19.18% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 14,582,559 14,108,984 13,673,954 14,374,063 14,403,103 14,195,433 14,209,772 1.74%
NOSH 10,416,114 10,374,253 10,359,055 10,341,053 10,361,945 10,361,630 10,372,096 0.28%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.27% 10.44% 10.71% 8.37% 13.52% 13.14% 13.38% -
ROE 6.98% 5.46% 3.93% 1.50% 10.80% 8.46% 5.71% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 160.85 122.47 84.04 43.36 185.96 141.51 97.54 39.70%
EPS 9.80 7.43 5.19 2.09 15.00 11.59 7.82 16.28%
DPS 9.50 0.00 0.00 0.00 12.00 2.50 1.50 243.47%
NAPS 1.40 1.36 1.32 1.39 1.39 1.37 1.37 1.45%
Adjusted Per Share Value based on latest NOSH - 10,341,053
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 151.46 114.85 78.69 40.54 174.19 132.54 91.45 40.11%
EPS 9.20 6.97 4.86 1.95 14.06 10.86 7.33 16.40%
DPS 8.94 0.00 0.00 0.00 11.24 2.34 1.41 243.72%
NAPS 1.3182 1.2754 1.2361 1.2993 1.302 1.2832 1.2845 1.74%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.55 1.67 1.59 1.68 1.62 1.53 1.62 -
P/RPS 0.96 1.36 1.89 3.87 0.87 1.08 1.66 -30.65%
P/EPS 15.87 22.48 30.64 80.38 10.80 13.20 20.72 -16.32%
EY 6.30 4.45 3.26 1.24 9.26 7.58 4.83 19.43%
DY 6.13 0.00 0.00 0.00 7.41 1.63 0.93 252.76%
P/NAPS 1.11 1.23 1.20 1.21 1.17 1.12 1.18 -4.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 21/05/15 12/02/15 20/11/14 28/08/14 20/05/14 20/02/14 -
Price 1.48 1.65 1.74 1.64 1.56 1.70 1.63 -
P/RPS 0.92 1.35 2.07 3.78 0.84 1.20 1.67 -32.87%
P/EPS 15.15 22.21 33.53 78.47 10.40 14.67 20.84 -19.19%
EY 6.60 4.50 2.98 1.27 9.62 6.82 4.80 23.72%
DY 6.42 0.00 0.00 0.00 7.69 1.47 0.92 266.47%
P/NAPS 1.06 1.21 1.32 1.18 1.12 1.24 1.19 -7.44%

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