[YTL] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 89.7%
YoY- 23.95%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 4,484,280 19,269,237 14,662,330 10,117,041 5,210,748 19,972,948 14,947,537 -55.15%
PBT 505,177 2,811,599 2,217,642 1,543,580 657,193 2,313,389 1,747,917 -56.25%
Tax -129,949 -206,669 -290,761 -190,268 -62,300 -467,607 -376,534 -50.76%
NP 375,228 2,604,930 1,926,881 1,353,312 594,893 1,845,782 1,371,383 -57.82%
-
NP to SH 216,128 1,554,980 1,200,913 811,098 427,562 1,274,494 944,215 -62.54%
-
Tax Rate 25.72% 7.35% 13.11% 12.33% 9.48% 20.21% 21.54% -
Total Cost 4,109,052 16,664,307 12,735,449 8,763,729 4,615,855 18,127,166 13,576,154 -54.88%
-
Net Worth 14,374,063 14,403,103 14,195,433 14,209,772 14,113,697 13,372,648 12,838,011 7.81%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 1,243,433 259,040 155,581 155,665 259,159 3,105 -
Div Payout % - 79.96% 21.57% 19.18% 36.41% 20.33% 0.33% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 14,374,063 14,403,103 14,195,433 14,209,772 14,113,697 13,372,648 12,838,011 7.81%
NOSH 10,341,053 10,361,945 10,361,630 10,372,096 10,377,718 10,366,394 10,353,234 -0.07%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.37% 13.52% 13.14% 13.38% 11.42% 9.24% 9.17% -
ROE 1.50% 10.80% 8.46% 5.71% 3.03% 9.53% 7.35% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 43.36 185.96 141.51 97.54 50.21 192.67 144.38 -55.12%
EPS 2.09 15.00 11.59 7.82 4.12 12.30 9.12 -62.51%
DPS 0.00 12.00 2.50 1.50 1.50 2.50 0.03 -
NAPS 1.39 1.39 1.37 1.37 1.36 1.29 1.24 7.90%
Adjusted Per Share Value based on latest NOSH - 10,365,837
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 40.53 174.18 132.53 91.45 47.10 180.54 135.11 -55.15%
EPS 1.95 14.06 10.86 7.33 3.86 11.52 8.53 -62.57%
DPS 0.00 11.24 2.34 1.41 1.41 2.34 0.03 -
NAPS 1.2993 1.3019 1.2831 1.2844 1.2757 1.2088 1.1604 7.82%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.68 1.62 1.53 1.62 1.54 1.66 1.63 -
P/RPS 3.87 0.87 1.08 1.66 3.07 0.86 1.13 127.03%
P/EPS 80.38 10.80 13.20 20.72 37.38 13.50 17.87 172.23%
EY 1.24 9.26 7.58 4.83 2.68 7.41 5.60 -63.36%
DY 0.00 7.41 1.63 0.93 0.97 1.51 0.02 -
P/NAPS 1.21 1.17 1.12 1.18 1.13 1.29 1.31 -5.15%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 28/08/14 20/05/14 20/02/14 21/11/13 22/08/13 23/05/13 -
Price 1.64 1.56 1.70 1.63 1.62 1.57 1.72 -
P/RPS 3.78 0.84 1.20 1.67 3.23 0.81 1.19 115.93%
P/EPS 78.47 10.40 14.67 20.84 39.32 12.77 18.86 158.46%
EY 1.27 9.62 6.82 4.80 2.54 7.83 5.30 -61.38%
DY 0.00 7.69 1.47 0.92 0.93 1.59 0.02 -
P/NAPS 1.18 1.12 1.24 1.19 1.19 1.22 1.39 -10.33%

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