[YTL] QoQ TTM Result on 30-Dec-2012 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Dec-2012 [#2]
Profit Trend
QoQ- 1.9%
YoY- 24.58%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 20,023,488 20,070,207 20,405,253 20,522,346 20,724,870 20,195,789 20,316,349 -1.15%
PBT 2,219,128 2,304,059 2,378,229 2,516,453 2,570,414 2,450,154 2,455,265 -7.77%
Tax -491,567 -516,766 -400,176 -426,273 -452,038 -476,064 -540,899 -7.36%
NP 1,727,561 1,787,293 1,978,053 2,090,180 2,118,376 1,974,090 1,914,366 -7.88%
-
NP to SH 1,145,024 1,206,675 1,243,934 1,346,298 1,321,220 1,181,123 1,133,465 0.81%
-
Tax Rate 22.15% 22.43% 16.83% 16.94% 17.59% 19.43% 22.03% -
Total Cost 18,295,927 18,282,914 18,427,200 18,432,166 18,606,494 18,221,699 18,401,983 -0.46%
-
Net Worth 10,370,744 12,835,107 0 12,916,338 11,864,878 9,645,547 11,181,618 -5.84%
Dividend
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 157,062 254,315 254,315 101,214 99,148 1,895 3,688 1914.36%
Div Payout % 13.72% 21.08% 20.44% 7.52% 7.50% 0.16% 0.33% -
Equity
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 10,370,744 12,835,107 0 12,916,338 11,864,878 9,645,547 11,181,618 -5.84%
NOSH 10,370,744 10,350,893 10,333,071 10,333,071 9,725,309 9,645,547 9,475,948 7.48%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.63% 8.91% 9.69% 10.18% 10.22% 9.77% 9.42% -
ROE 11.04% 9.40% 0.00% 10.42% 11.14% 12.25% 10.14% -
Per Share
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 193.08 193.90 197.48 198.61 213.10 209.38 214.40 -8.04%
EPS 11.04 11.66 12.04 13.03 13.59 12.25 11.96 -6.20%
DPS 1.52 2.46 2.46 0.98 1.02 0.02 0.04 1738.73%
NAPS 1.00 1.24 0.00 1.25 1.22 1.00 1.18 -12.40%
Adjusted Per Share Value based on latest NOSH - 10,333,071
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 180.99 181.42 184.44 185.50 187.33 182.55 183.64 -1.15%
EPS 10.35 10.91 11.24 12.17 11.94 10.68 10.25 0.78%
DPS 1.42 2.30 2.30 0.91 0.90 0.02 0.03 2092.14%
NAPS 0.9374 1.1602 0.00 1.1675 1.0725 0.8719 1.0107 -5.84%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/06/13 29/03/13 31/12/12 28/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.66 1.63 1.90 1.84 1.72 2.02 1.68 -
P/RPS 0.86 0.84 0.96 0.93 0.81 0.96 0.78 8.12%
P/EPS 15.03 13.98 15.78 14.12 12.66 16.50 14.05 5.54%
EY 6.65 7.15 6.34 7.08 7.90 6.06 7.12 -5.31%
DY 0.92 1.51 1.30 0.53 0.59 0.01 0.02 2042.57%
P/NAPS 1.66 1.31 0.00 1.47 1.41 2.02 1.42 13.31%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date - - - 21/02/13 22/11/12 16/08/12 22/05/12 -
Price 0.00 0.00 0.00 1.60 1.74 1.91 1.64 -
P/RPS 0.00 0.00 0.00 0.81 0.82 0.91 0.76 -
P/EPS 0.00 0.00 0.00 12.28 12.81 15.60 13.71 -
EY 0.00 0.00 0.00 8.14 7.81 6.41 7.29 -
DY 0.00 0.00 0.00 0.61 0.59 0.01 0.02 -
P/NAPS 0.00 0.00 0.00 1.28 1.43 1.91 1.39 -

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