[YTL] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 19.83%
YoY- 55.63%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 4,752,737 5,122,670 5,122,670 5,072,130 5,087,783 5,239,763 5,325,194 -8.70%
PBT 541,372 556,142 556,142 650,403 615,542 694,366 610,103 -9.12%
Tax -120,030 -140,232 -140,232 -116,272 -3,440 -166,329 -165,997 -22.85%
NP 421,342 415,910 415,910 534,131 612,102 528,037 444,106 -4.12%
-
NP to SH 289,825 262,460 262,460 391,930 327,084 364,824 237,382 17.32%
-
Tax Rate 22.17% 25.22% 25.22% 17.88% 0.56% 23.95% 27.21% -
Total Cost 4,331,395 4,706,760 4,706,760 4,537,999 4,475,681 4,711,726 4,881,088 -9.12%
-
Net Worth 12,835,107 0 12,916,338 11,864,878 9,645,547 11,181,618 10,921,377 13.79%
Dividend
31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 154,996 2,066 972 - 1,895 - -
Div Payout % - 59.06% 0.79% 0.25% - 0.52% - -
Equity
31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 12,835,107 0 12,916,338 11,864,878 9,645,547 11,181,618 10,921,377 13.79%
NOSH 10,350,893 10,333,071 10,333,071 9,725,309 9,645,547 9,475,948 9,025,931 11.58%
Ratio Analysis
31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.87% 8.12% 8.12% 10.53% 12.03% 10.08% 8.34% -
ROE 2.26% 0.00% 2.03% 3.30% 3.39% 3.26% 2.17% -
Per Share
31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 45.92 49.58 49.58 52.15 52.75 55.30 59.00 -18.17%
EPS 2.80 2.54 2.54 4.03 3.39 3.85 2.63 5.14%
DPS 0.00 1.50 0.02 0.01 0.00 0.02 0.00 -
NAPS 1.24 0.00 1.25 1.22 1.00 1.18 1.21 1.97%
Adjusted Per Share Value based on latest NOSH - 9,725,309
31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 42.96 46.31 46.31 45.85 45.99 47.37 48.14 -8.70%
EPS 2.62 2.37 2.37 3.54 2.96 3.30 2.15 17.14%
DPS 0.00 1.40 0.02 0.01 0.00 0.02 0.00 -
NAPS 1.1602 0.00 1.1676 1.0725 0.8719 1.0108 0.9872 13.79%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/03/13 31/12/12 28/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.63 1.90 1.84 1.72 2.02 1.68 1.39 -
P/RPS 3.55 3.83 3.71 3.30 3.83 3.04 2.36 38.65%
P/EPS 58.21 74.80 72.44 42.68 59.57 43.64 52.85 8.03%
EY 1.72 1.34 1.38 2.34 1.68 2.29 1.89 -7.26%
DY 0.00 0.79 0.01 0.01 0.00 0.01 0.00 -
P/NAPS 1.31 0.00 1.47 1.41 2.02 1.42 1.15 10.98%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/05/13 - 21/02/13 22/11/12 16/08/12 22/05/12 23/02/12 -
Price 1.72 0.00 1.60 1.74 1.91 1.64 1.33 -
P/RPS 3.75 0.00 3.23 3.34 3.62 2.97 2.25 50.51%
P/EPS 61.43 0.00 62.99 43.18 56.32 42.60 50.57 16.84%
EY 1.63 0.00 1.59 2.32 1.78 2.35 1.98 -14.41%
DY 0.00 0.00 0.01 0.01 0.00 0.01 0.00 -
P/NAPS 1.39 0.00 1.28 1.43 1.91 1.39 1.10 20.59%

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