[YTL] QoQ Quarter Result on 30-Dec-2012 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Dec-2012 [#2]
Profit Trend
QoQ- -33.03%
YoY- 10.56%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 5,025,411 4,752,737 5,122,670 5,122,670 5,072,130 5,087,783 5,239,763 -3.28%
PBT 565,472 541,372 556,142 556,142 650,403 615,542 694,366 -15.15%
Tax -91,073 -120,030 -140,232 -140,232 -116,272 -3,440 -166,329 -38.25%
NP 474,399 421,342 415,910 415,910 534,131 612,102 528,037 -8.21%
-
NP to SH 330,279 289,825 262,460 262,460 391,930 327,084 364,824 -7.65%
-
Tax Rate 16.11% 22.17% 25.22% 25.22% 17.88% 0.56% 23.95% -
Total Cost 4,551,012 4,331,395 4,706,760 4,706,760 4,537,999 4,475,681 4,711,726 -2.73%
-
Net Worth 10,370,744 12,835,107 0 12,916,338 11,864,878 9,645,547 11,181,618 -5.84%
Dividend
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 154,996 2,066 972 - 1,895 -
Div Payout % - - 59.06% 0.79% 0.25% - 0.52% -
Equity
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 10,370,744 12,835,107 0 12,916,338 11,864,878 9,645,547 11,181,618 -5.84%
NOSH 10,370,744 10,350,893 10,333,071 10,333,071 9,725,309 9,645,547 9,475,948 7.48%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.44% 8.87% 8.12% 8.12% 10.53% 12.03% 10.08% -
ROE 3.18% 2.26% 0.00% 2.03% 3.30% 3.39% 3.26% -
Per Share
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 48.46 45.92 49.58 49.58 52.15 52.75 55.30 -10.02%
EPS 3.19 2.80 2.54 2.54 4.03 3.39 3.85 -13.97%
DPS 0.00 0.00 1.50 0.02 0.01 0.00 0.02 -
NAPS 1.00 1.24 0.00 1.25 1.22 1.00 1.18 -12.40%
Adjusted Per Share Value based on latest NOSH - 10,333,071
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 45.28 42.82 46.15 46.15 45.70 45.84 47.21 -3.28%
EPS 2.98 2.61 2.36 2.36 3.53 2.95 3.29 -7.61%
DPS 0.00 0.00 1.40 0.02 0.01 0.00 0.02 -
NAPS 0.9344 1.1564 0.00 1.1637 1.069 0.869 1.0074 -5.84%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/06/13 29/03/13 31/12/12 28/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.66 1.63 1.90 1.84 1.72 2.02 1.68 -
P/RPS 3.43 3.55 3.83 3.71 3.30 3.83 3.04 10.14%
P/EPS 52.12 58.21 74.80 72.44 42.68 59.57 43.64 15.27%
EY 1.92 1.72 1.34 1.38 2.34 1.68 2.29 -13.15%
DY 0.00 0.00 0.79 0.01 0.01 0.00 0.01 -
P/NAPS 1.66 1.31 0.00 1.47 1.41 2.02 1.42 13.31%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/08/13 23/05/13 - 21/02/13 22/11/12 16/08/12 22/05/12 -
Price 1.57 1.72 0.00 1.60 1.74 1.91 1.64 -
P/RPS 3.24 3.75 0.00 3.23 3.34 3.62 2.97 7.21%
P/EPS 49.30 61.43 0.00 62.99 43.18 56.32 42.60 12.40%
EY 2.03 1.63 0.00 1.59 2.32 1.78 2.35 -11.05%
DY 0.00 0.00 0.00 0.01 0.01 0.00 0.01 -
P/NAPS 1.57 1.39 0.00 1.28 1.43 1.91 1.39 10.23%

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