[YTL] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 44.29%
YoY- 10.56%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
Revenue 10,117,041 5,210,748 19,972,948 14,947,537 10,194,800 10,194,800 5,072,130 73.57%
PBT 1,543,580 657,193 2,313,389 1,747,917 1,206,545 1,206,545 650,403 99.42%
Tax -190,268 -62,300 -467,607 -376,534 -256,504 -256,504 -116,272 48.19%
NP 1,353,312 594,893 1,845,782 1,371,383 950,041 950,041 534,131 110.12%
-
NP to SH 811,098 427,562 1,274,494 944,215 654,390 654,390 391,930 78.76%
-
Tax Rate 12.33% 9.48% 20.21% 21.54% 21.26% 21.26% 17.88% -
Total Cost 8,763,729 4,615,855 18,127,166 13,576,154 9,244,759 9,244,759 4,537,999 69.15%
-
Net Worth 14,209,772 14,113,697 13,372,648 12,838,011 0 12,922,393 11,864,878 15.49%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
Div 155,581 155,665 259,159 3,105 258,447 3,101 972 5661.53%
Div Payout % 19.18% 36.41% 20.33% 0.33% 39.49% 0.47% 0.25% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
Net Worth 14,209,772 14,113,697 13,372,648 12,838,011 0 12,922,393 11,864,878 15.49%
NOSH 10,372,096 10,377,718 10,366,394 10,353,234 10,337,914 10,337,914 9,725,309 5.27%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
NP Margin 13.38% 11.42% 9.24% 9.17% 9.32% 9.32% 10.53% -
ROE 5.71% 3.03% 9.53% 7.35% 0.00% 5.06% 3.30% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
RPS 97.54 50.21 192.67 144.38 98.62 98.62 52.15 64.88%
EPS 7.82 4.12 12.30 9.12 6.33 6.33 4.03 69.80%
DPS 1.50 1.50 2.50 0.03 2.50 0.03 0.01 5370.36%
NAPS 1.37 1.36 1.29 1.24 0.00 1.25 1.22 9.70%
Adjusted Per Share Value based on latest NOSH - 10,350,893
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
RPS 91.45 47.10 180.54 135.11 92.15 92.15 45.85 73.57%
EPS 7.33 3.86 11.52 8.53 5.92 5.92 3.54 78.84%
DPS 1.41 1.41 2.34 0.03 2.34 0.03 0.01 5106.59%
NAPS 1.2844 1.2757 1.2088 1.1604 0.00 1.1681 1.0725 15.48%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/12/12 28/09/12 -
Price 1.62 1.54 1.66 1.63 1.90 1.84 1.72 -
P/RPS 1.66 3.07 0.86 1.13 1.93 1.87 3.30 -42.23%
P/EPS 20.72 37.38 13.50 17.87 30.02 29.07 42.68 -43.85%
EY 4.83 2.68 7.41 5.60 3.33 3.44 2.34 78.39%
DY 0.93 0.97 1.51 0.02 1.32 0.02 0.01 3634.23%
P/NAPS 1.18 1.13 1.29 1.31 0.00 1.47 1.41 -13.25%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
Date 20/02/14 21/11/13 22/08/13 23/05/13 - 21/02/13 22/11/12 -
Price 1.63 1.62 1.57 1.72 0.00 1.60 1.74 -
P/RPS 1.67 3.23 0.81 1.19 0.00 1.62 3.34 -42.51%
P/EPS 20.84 39.32 12.77 18.86 0.00 25.28 43.18 -44.11%
EY 4.80 2.54 7.83 5.30 0.00 3.96 2.32 78.72%
DY 0.92 0.93 1.59 0.02 0.00 0.02 0.01 3602.13%
P/NAPS 1.19 1.19 1.22 1.39 0.00 1.28 1.43 -13.64%

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