[YTLREIT] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[YTLREIT] YTL HOSPITALITY REIT
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -73.38%
YoY- -36.46%
Quarter Report
Latest QR
Upcoming QR
YTLREIT's Result
YTLREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/14 31/03/14 31/12/13 30/09/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 102,303 324,624 217,259 102,581 192,225 85,232 28,077 90.88%
PBT 8,563 50,907 34,345 14,830 55,066 40,086 23,003 -38.98%
Tax -839 -1,732 -965 -367 -729 -514 -241 86.58%
NP 7,724 49,175 33,380 14,463 54,337 39,572 22,762 -41.74%
-
NP to SH 7,724 49,175 33,380 14,463 54,337 39,572 22,762 -41.74%
-
Tax Rate 9.80% 3.40% 2.81% 2.47% 1.32% 1.28% 1.05% -
Total Cost 94,579 275,449 183,879 88,118 137,888 45,660 5,315 321.83%
-
Net Worth 1,568,238 1,319,241 1,286,984 1,355,806 1,463,388 1,477,663 1,512,085 1.83%
Dividend
30/09/14 31/03/14 31/12/13 30/09/13 31/03/13 31/12/12 30/09/12 CAGR
Div 25,569 79,263 51,659 25,476 47,578 47,512 - -
Div Payout % 331.03% 161.19% 154.76% 176.15% 87.56% 120.07% - -
Equity
30/09/14 31/03/14 31/12/13 30/09/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,568,238 1,319,241 1,286,984 1,355,806 1,463,388 1,477,663 1,512,085 1.83%
NOSH 1,331,724 1,325,471 1,324,603 1,326,880 1,325,292 1,323,478 1,323,372 0.31%
Ratio Analysis
30/09/14 31/03/14 31/12/13 30/09/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.55% 15.15% 15.36% 14.10% 28.27% 46.43% 81.07% -
ROE 0.49% 3.73% 2.59% 1.07% 3.71% 2.68% 1.51% -
Per Share
30/09/14 31/03/14 31/12/13 30/09/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.68 24.49 16.40 7.73 14.50 6.44 2.12 90.33%
EPS 0.58 3.71 2.52 1.09 4.10 2.99 1.72 -41.93%
DPS 1.92 5.98 3.90 1.92 3.59 3.59 0.00 -
NAPS 1.1776 0.9953 0.9716 1.0218 1.1042 1.1165 1.1426 1.52%
Adjusted Per Share Value based on latest NOSH - 1,326,880
30/09/14 31/03/14 31/12/13 30/09/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.00 19.05 12.75 6.02 11.28 5.00 1.65 90.69%
EPS 0.45 2.89 1.96 0.85 3.19 2.32 1.34 -42.04%
DPS 1.50 4.65 3.03 1.50 2.79 2.79 0.00 -
NAPS 0.9205 0.7743 0.7554 0.7958 0.8589 0.8673 0.8875 1.84%
Price Multiplier on Financial Quarter End Date
30/09/14 31/03/14 31/12/13 30/09/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/09/14 31/03/14 31/12/13 30/09/13 29/03/13 31/12/12 28/09/12 -
Price 1.01 0.905 1.01 1.03 1.08 1.11 1.03 -
P/RPS 13.15 3.70 6.16 13.32 7.45 17.24 48.55 -47.95%
P/EPS 174.14 24.39 40.08 94.50 26.34 37.12 59.88 70.53%
EY 0.57 4.10 2.50 1.06 3.80 2.69 1.67 -41.57%
DY 1.90 6.61 3.86 1.86 3.32 3.23 0.00 -
P/NAPS 0.86 0.91 1.04 1.01 0.98 0.99 0.90 -2.24%
Price Multiplier on Announcement Date
30/09/14 31/03/14 31/12/13 30/09/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/11/14 20/05/14 20/02/14 21/11/13 23/05/13 17/01/13 22/11/12 -
Price 1.04 0.915 0.95 1.02 1.12 1.12 1.07 -
P/RPS 13.54 3.74 5.79 13.19 7.72 17.39 50.43 -48.18%
P/EPS 179.31 24.66 37.70 93.58 27.32 37.46 62.21 69.77%
EY 0.56 4.05 2.65 1.07 3.66 2.67 1.61 -41.02%
DY 1.85 6.54 4.11 1.88 3.21 3.21 0.00 -
P/NAPS 0.88 0.92 0.98 1.00 1.01 1.00 0.94 -3.24%

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