[YTL] QoQ Quarter Result on 30-Sep-2014 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -38.96%
YoY- -49.45%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 4,048,903 4,000,185 4,221,358 4,484,280 4,606,907 4,545,289 4,906,293 -12.04%
PBT 477,538 621,124 719,498 505,177 593,957 674,062 886,387 -33.86%
Tax -83,087 -226,593 -162,676 -129,949 84,092 -100,493 -127,968 -25.07%
NP 394,451 394,531 556,822 375,228 678,049 573,569 758,419 -35.40%
-
NP to SH 246,838 233,172 321,507 216,128 354,067 389,815 383,536 -25.51%
-
Tax Rate 17.40% 36.48% 22.61% 25.72% -14.16% 14.91% 14.44% -
Total Cost 3,654,452 3,605,654 3,664,536 4,109,052 3,928,858 3,971,720 4,147,874 -8.11%
-
Net Worth 10,415,610 14,156,871 13,689,976 14,374,063 10,363,058 14,203,365 14,201,197 -18.71%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 989,482 - - - 984,490 103,674 - -
Div Payout % 400.86% - - - 278.05% 26.60% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 10,415,610 14,156,871 13,689,976 14,374,063 10,363,058 14,203,365 14,201,197 -18.71%
NOSH 10,415,610 10,409,464 10,371,193 10,341,053 10,363,058 10,367,420 10,365,837 0.32%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.74% 9.86% 13.19% 8.37% 14.72% 12.62% 15.46% -
ROE 2.37% 1.65% 2.35% 1.50% 3.42% 2.74% 2.70% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 38.87 38.43 40.70 43.36 44.46 43.84 47.33 -12.33%
EPS 2.37 2.24 3.10 2.09 3.42 3.76 3.70 -25.75%
DPS 9.50 0.00 0.00 0.00 9.50 1.00 0.00 -
NAPS 1.00 1.36 1.32 1.39 1.00 1.37 1.37 -18.97%
Adjusted Per Share Value based on latest NOSH - 10,341,053
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.48 36.04 38.03 40.40 41.51 40.95 44.20 -12.04%
EPS 2.22 2.10 2.90 1.95 3.19 3.51 3.46 -25.66%
DPS 8.91 0.00 0.00 0.00 8.87 0.93 0.00 -
NAPS 0.9384 1.2755 1.2334 1.295 0.9337 1.2797 1.2795 -18.71%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.55 1.67 1.59 1.68 1.62 1.53 1.62 -
P/RPS 3.99 4.35 3.91 3.87 3.64 3.49 3.42 10.85%
P/EPS 65.40 74.55 51.29 80.38 47.42 40.69 43.78 30.77%
EY 1.53 1.34 1.95 1.24 2.11 2.46 2.28 -23.40%
DY 6.13 0.00 0.00 0.00 5.86 0.65 0.00 -
P/NAPS 1.55 1.23 1.20 1.21 1.62 1.12 1.18 20.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 21/05/15 12/02/15 20/11/14 28/08/14 20/05/14 20/02/14 -
Price 1.48 1.65 1.74 1.64 1.56 1.70 1.63 -
P/RPS 3.81 4.29 4.27 3.78 3.51 3.88 3.44 7.06%
P/EPS 62.45 73.66 56.13 78.47 45.66 45.21 44.05 26.28%
EY 1.60 1.36 1.78 1.27 2.19 2.21 2.27 -20.84%
DY 6.42 0.00 0.00 0.00 6.09 0.59 0.00 -
P/NAPS 1.48 1.21 1.32 1.18 1.56 1.24 1.19 15.69%

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