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

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 29.45%
YoY- 9.09%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 4,606,907 4,545,289 4,906,293 5,210,748 5,025,411 4,752,737 5,122,670 -6.84%
PBT 593,957 674,062 886,387 657,193 565,472 541,372 556,142 4.49%
Tax 84,092 -100,493 -127,968 -62,300 -91,073 -120,030 -140,232 -
NP 678,049 573,569 758,419 594,893 474,399 421,342 415,910 38.64%
-
NP to SH 354,067 389,815 383,536 427,562 330,279 289,825 262,460 22.15%
-
Tax Rate -14.16% 14.91% 14.44% 9.48% 16.11% 22.17% 25.22% -
Total Cost 3,928,858 3,971,720 4,147,874 4,615,855 4,551,012 4,331,395 4,706,760 -11.37%
-
Net Worth 10,363,058 14,203,365 14,201,197 14,113,697 10,370,744 12,835,107 0 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 984,490 103,674 - 155,665 - - 154,996 244.13%
Div Payout % 278.05% 26.60% - 36.41% - - 59.06% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 10,363,058 14,203,365 14,201,197 14,113,697 10,370,744 12,835,107 0 -
NOSH 10,363,058 10,367,420 10,365,837 10,377,718 10,370,744 10,350,893 10,333,071 0.19%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.72% 12.62% 15.46% 11.42% 9.44% 8.87% 8.12% -
ROE 3.42% 2.74% 2.70% 3.03% 3.18% 2.26% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 44.46 43.84 47.33 50.21 48.46 45.92 49.58 -7.02%
EPS 3.42 3.76 3.70 4.12 3.19 2.80 2.54 22.00%
DPS 9.50 1.00 0.00 1.50 0.00 0.00 1.50 243.47%
NAPS 1.00 1.37 1.37 1.36 1.00 1.24 0.00 -
Adjusted Per Share Value based on latest NOSH - 10,377,718
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 41.64 41.09 44.35 47.10 45.43 42.96 46.31 -6.85%
EPS 3.20 3.52 3.47 3.86 2.99 2.62 2.37 22.22%
DPS 8.90 0.94 0.00 1.41 0.00 0.00 1.40 244.33%
NAPS 0.9368 1.2839 1.2837 1.2758 0.9375 1.1602 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.62 1.53 1.62 1.54 1.66 1.63 1.90 -
P/RPS 3.64 3.49 3.42 3.07 3.43 3.55 3.83 -3.34%
P/EPS 47.42 40.69 43.78 37.38 52.12 58.21 74.80 -26.26%
EY 2.11 2.46 2.28 2.68 1.92 1.72 1.34 35.46%
DY 5.86 0.65 0.00 0.97 0.00 0.00 0.79 281.74%
P/NAPS 1.62 1.12 1.18 1.13 1.66 1.31 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 20/05/14 20/02/14 21/11/13 22/08/13 23/05/13 - -
Price 1.56 1.70 1.63 1.62 1.57 1.72 0.00 -
P/RPS 3.51 3.88 3.44 3.23 3.24 3.75 0.00 -
P/EPS 45.66 45.21 44.05 39.32 49.30 61.43 0.00 -
EY 2.19 2.21 2.27 2.54 2.03 1.63 0.00 -
DY 6.09 0.59 0.00 0.93 0.00 0.00 0.00 -
P/NAPS 1.56 1.24 1.19 1.19 1.57 1.39 0.00 -

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