[YTL] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 1.64%
YoY- 34.5%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 4,221,358 4,484,280 4,606,907 4,545,289 4,906,293 5,210,748 5,025,411 -10.94%
PBT 719,498 505,177 593,957 674,062 886,387 657,193 565,472 17.36%
Tax -162,676 -129,949 84,092 -100,493 -127,968 -62,300 -91,073 47.06%
NP 556,822 375,228 678,049 573,569 758,419 594,893 474,399 11.23%
-
NP to SH 321,507 216,128 354,067 389,815 383,536 427,562 330,279 -1.77%
-
Tax Rate 22.61% 25.72% -14.16% 14.91% 14.44% 9.48% 16.11% -
Total Cost 3,664,536 4,109,052 3,928,858 3,971,720 4,147,874 4,615,855 4,551,012 -13.41%
-
Net Worth 13,689,976 14,374,063 10,363,058 14,203,365 14,201,197 14,113,697 10,370,744 20.27%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 984,490 103,674 - 155,665 - -
Div Payout % - - 278.05% 26.60% - 36.41% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 13,689,976 14,374,063 10,363,058 14,203,365 14,201,197 14,113,697 10,370,744 20.27%
NOSH 10,371,193 10,341,053 10,363,058 10,367,420 10,365,837 10,377,718 10,370,744 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.19% 8.37% 14.72% 12.62% 15.46% 11.42% 9.44% -
ROE 2.35% 1.50% 3.42% 2.74% 2.70% 3.03% 3.18% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 40.70 43.36 44.46 43.84 47.33 50.21 48.46 -10.95%
EPS 3.10 2.09 3.42 3.76 3.70 4.12 3.19 -1.88%
DPS 0.00 0.00 9.50 1.00 0.00 1.50 0.00 -
NAPS 1.32 1.39 1.00 1.37 1.37 1.36 1.00 20.27%
Adjusted Per Share Value based on latest NOSH - 10,367,420
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 38.03 40.40 41.51 40.95 44.20 46.95 45.28 -10.95%
EPS 2.90 1.95 3.19 3.51 3.46 3.85 2.98 -1.79%
DPS 0.00 0.00 8.87 0.93 0.00 1.40 0.00 -
NAPS 1.2334 1.295 0.9337 1.2797 1.2795 1.2716 0.9344 20.27%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.59 1.68 1.62 1.53 1.62 1.54 1.66 -
P/RPS 3.91 3.87 3.64 3.49 3.42 3.07 3.43 9.09%
P/EPS 51.29 80.38 47.42 40.69 43.78 37.38 52.12 -1.06%
EY 1.95 1.24 2.11 2.46 2.28 2.68 1.92 1.03%
DY 0.00 0.00 5.86 0.65 0.00 0.97 0.00 -
P/NAPS 1.20 1.21 1.62 1.12 1.18 1.13 1.66 -19.40%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 20/11/14 28/08/14 20/05/14 20/02/14 21/11/13 22/08/13 -
Price 1.74 1.64 1.56 1.70 1.63 1.62 1.57 -
P/RPS 4.27 3.78 3.51 3.88 3.44 3.23 3.24 20.14%
P/EPS 56.13 78.47 45.66 45.21 44.05 39.32 49.30 9.00%
EY 1.78 1.27 2.19 2.21 2.27 2.54 2.03 -8.36%
DY 0.00 0.00 6.09 0.59 0.00 0.93 0.00 -
P/NAPS 1.32 1.18 1.56 1.24 1.19 1.19 1.57 -10.89%

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