[YTL] QoQ Quarter Result on 30-Jun-2013 [#4]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 13.96%
YoY- 0.98%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 CAGR
Revenue 4,545,289 4,906,293 5,210,748 5,025,411 4,752,737 5,122,670 5,122,670 -9.12%
PBT 674,062 886,387 657,193 565,472 541,372 556,142 556,142 16.64%
Tax -100,493 -127,968 -62,300 -91,073 -120,030 -140,232 -140,232 -23.41%
NP 573,569 758,419 594,893 474,399 421,342 415,910 415,910 29.33%
-
NP to SH 389,815 383,536 427,562 330,279 289,825 262,460 262,460 37.24%
-
Tax Rate 14.91% 14.44% 9.48% 16.11% 22.17% 25.22% 25.22% -
Total Cost 3,971,720 4,147,874 4,615,855 4,551,012 4,331,395 4,706,760 4,706,760 -12.70%
-
Net Worth 14,203,365 14,201,197 14,113,697 10,370,744 12,835,107 0 12,916,338 7.89%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 CAGR
Div 103,674 - 155,665 - - 154,996 2,066 2197.08%
Div Payout % 26.60% - 36.41% - - 59.06% 0.79% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 CAGR
Net Worth 14,203,365 14,201,197 14,113,697 10,370,744 12,835,107 0 12,916,338 7.89%
NOSH 10,367,420 10,365,837 10,377,718 10,370,744 10,350,893 10,333,071 10,333,071 0.26%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 CAGR
NP Margin 12.62% 15.46% 11.42% 9.44% 8.87% 8.12% 8.12% -
ROE 2.74% 2.70% 3.03% 3.18% 2.26% 0.00% 2.03% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 CAGR
RPS 43.84 47.33 50.21 48.46 45.92 49.58 49.58 -9.37%
EPS 3.76 3.70 4.12 3.19 2.80 2.54 2.54 36.88%
DPS 1.00 0.00 1.50 0.00 0.00 1.50 0.02 2190.45%
NAPS 1.37 1.37 1.36 1.00 1.24 0.00 1.25 7.61%
Adjusted Per Share Value based on latest NOSH - 10,370,744
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 CAGR
RPS 40.95 44.20 46.95 45.28 42.82 46.15 46.15 -9.12%
EPS 3.51 3.46 3.85 2.98 2.61 2.36 2.36 37.40%
DPS 0.93 0.00 1.40 0.00 0.00 1.40 0.02 2061.19%
NAPS 1.2797 1.2795 1.2716 0.9344 1.1564 0.00 1.1637 7.90%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/12/12 -
Price 1.53 1.62 1.54 1.66 1.63 1.90 1.84 -
P/RPS 3.49 3.42 3.07 3.43 3.55 3.83 3.71 -4.77%
P/EPS 40.69 43.78 37.38 52.12 58.21 74.80 72.44 -36.97%
EY 2.46 2.28 2.68 1.92 1.72 1.34 1.38 58.83%
DY 0.65 0.00 0.97 0.00 0.00 0.79 0.01 2725.69%
P/NAPS 1.12 1.18 1.13 1.66 1.31 0.00 1.47 -19.56%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 CAGR
Date 20/05/14 20/02/14 21/11/13 22/08/13 23/05/13 - 21/02/13 -
Price 1.70 1.63 1.62 1.57 1.72 0.00 1.60 -
P/RPS 3.88 3.44 3.23 3.24 3.75 0.00 3.23 15.80%
P/EPS 45.21 44.05 39.32 49.30 61.43 0.00 62.99 -23.31%
EY 2.21 2.27 2.54 2.03 1.63 0.00 1.59 30.15%
DY 0.59 0.00 0.93 0.00 0.00 0.00 0.01 2514.91%
P/NAPS 1.24 1.19 1.19 1.57 1.39 0.00 1.28 -2.50%

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