[YTL] QoQ TTM Result on 30-Jun-2014 [#4]

Stock

[YTL] YTL CORPORATION BHD

Announcement Date

28-Aug-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

30-Jun-2014 [#4]

Profit Trend

QoQ- 1.55%

YoY- 35.8%

Quarter Report

YTLCorp - 4Q30062014 - Final.pdf

Latest QR

Upcoming QR

YTL's Result

YTL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
TTM Result
Revenue	17,312,730	17,857,834	18,542,769	19,269,237	19,687,741	19,895,189	20,111,566	-9.51%
YoY %	-3.05%	-3.69%	-3.77%	-2.13%	-1.04%	-1.08%	-	-
Horiz. %	86.08%	88.79%	92.20%	95.81%	97.89%	98.92%	100.00%	-
PBT	2,439,756	2,492,694	2,659,583	2,811,599	2,783,114	2,650,424	2,320,179	3.41%
YoY %	-2.12%	-6.28%	-5.41%	1.02%	5.01%	14.23%	-	-
Horiz. %	105.15%	107.44%	114.63%	121.18%	119.95%	114.23%	100.00%	-
Tax	-435,126	-309,026	-274,318	-206,669	-381,834	-401,371	-413,635	3.43%
YoY %	-40.81%	-12.65%	-32.73%	45.87%	4.87%	2.96%	-	-
Horiz. %	105.20%	74.71%	66.32%	49.96%	92.31%	97.04%	100.00%	-
NP	2,004,630	2,183,668	2,385,265	2,604,930	2,401,280	2,249,053	1,906,544	3.40%
YoY %	-8.20%	-8.45%	-8.43%	8.48%	6.77%	17.96%	-	-
Horiz. %	105.14%	114.54%	125.11%	136.63%	125.95%	117.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,124,874	1,281,517	1,343,546	1,554,980	1,531,192	1,431,202	1,310,126	-9.67%
YoY %	-12.22%	-4.62%	-13.60%	1.55%	6.99%	9.24%	-	-
Horiz. %	85.86%	97.82%	102.55%	118.69%	116.87%	109.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.83%	12.40%	10.31%	7.35%	13.72%	15.14%	17.83%	-
YoY %	43.79%	20.27%	40.27%	-46.43%	-9.38%	-15.09%	-	-
Horiz. %	100.00%	69.55%	57.82%	41.22%	76.95%	84.91%	100.00%	-
Total Cost	15,308,100	15,674,166	16,157,504	16,664,307	17,286,461	17,646,136	18,205,022	-10.92%
YoY %	-2.34%	-2.99%	-3.04%	-3.60%	-2.04%	-3.07%	-	-
Horiz. %	84.09%	86.10%	88.75%	91.54%	94.95%	96.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,156,871	13,689,976	14,374,063	10,363,058	14,203,365	14,201,197	14,113,697	0.20%
YoY %	3.41%	-4.76%	38.70%	-27.04%	0.02%	0.62%	-	-
Horiz. %	100.31%	97.00%	101.84%	73.43%	100.64%	100.62%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	984,490	1,088,164	1,088,164	1,243,830	259,339	155,665	310,661	115.90%
YoY %	-9.53%	0.00%	-12.52%	379.62%	66.60%	-49.89%	-	-
Horiz. %	316.90%	350.27%	350.27%	400.38%	83.48%	50.11%	100.00%	-
Div Payout %	87.52%	84.91%	80.99%	79.99%	16.94%	10.88%	23.71%	-
YoY %	3.07%	4.84%	1.25%	372.20%	55.70%	-54.11%	-	-
Horiz. %	369.13%	358.12%	341.59%	337.37%	71.45%	45.89%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	14,156,871	13,689,976	14,374,063	10,363,058	14,203,365	14,201,197	14,113,697	0.20%
YoY %	3.41%	-4.76%	38.70%	-27.04%	0.02%	0.62%	-	-
Horiz. %	100.31%	97.00%	101.84%	73.43%	100.64%	100.62%	100.00%	-
NOSH	10,409,464	10,371,193	10,341,053	10,363,058	10,367,420	10,365,837	10,377,718	0.20%
YoY %	0.37%	0.29%	-0.21%	-0.04%	0.02%	-0.11%	-	-
Horiz. %	100.31%	99.94%	99.65%	99.86%	99.90%	99.89%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	11.58%	12.23%	12.86%	13.52%	12.20%	11.30%	9.48%	-
YoY %	-5.31%	-4.90%	-4.88%	10.82%	7.96%	19.20%	-	-
Horiz. %	122.15%	129.01%	135.65%	142.62%	128.69%	119.20%	100.00%	-
ROE	7.95%	9.36%	9.35%	15.01%	10.78%	10.08%	9.28%	-
YoY %	-15.06%	0.11%	-37.71%	39.24%	6.94%	8.62%	-	-
Horiz. %	85.67%	100.86%	100.75%	161.75%	116.16%	108.62%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	166.32	172.19	179.31	185.94	189.90	191.93	193.80	-9.70%
YoY %	-3.41%	-3.97%	-3.57%	-2.09%	-1.06%	-0.96%	-	-
Horiz. %	85.82%	88.85%	92.52%	95.94%	97.99%	99.04%	100.00%	-
EPS	10.81	12.36	12.99	15.01	14.77	13.81	12.62	-9.81%
YoY %	-12.54%	-4.85%	-13.46%	1.62%	6.95%	9.43%	-	-
Horiz. %	85.66%	97.94%	102.93%	118.94%	117.04%	109.43%	100.00%	-
DPS	9.50	10.50	10.50	12.00	2.50	1.50	3.00	115.79%
YoY %	-9.52%	0.00%	-12.50%	380.00%	66.67%	-50.00%	-	-
Horiz. %	316.67%	350.00%	350.00%	400.00%	83.33%	50.00%	100.00%	-
NAPS	1.36	1.32	1.39	1.00	1.37	1.37	1.36	0.00%
YoY %	3.03%	-5.04%	39.00%	-27.01%	0.00%	0.74%	-	-
Horiz. %	100.00%	97.06%	102.21%	73.53%	100.74%	100.74%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 10,363,058
RPS	156.50	161.43	167.62	174.19	177.97	179.84	181.80	-9.51%
YoY %	-3.05%	-3.69%	-3.77%	-2.12%	-1.04%	-1.08%	-	-
Horiz. %	86.08%	88.80%	92.20%	95.81%	97.89%	98.92%	100.00%	-
EPS	10.17	11.58	12.15	14.06	13.84	12.94	11.84	-9.64%
YoY %	-12.18%	-4.69%	-13.58%	1.59%	6.96%	9.29%	-	-
Horiz. %	85.90%	97.80%	102.62%	118.75%	116.89%	109.29%	100.00%	-
DPS	8.90	9.84	9.84	11.24	2.34	1.41	2.81	115.82%
YoY %	-9.55%	0.00%	-12.46%	380.34%	65.96%	-49.82%	-	-
Horiz. %	316.73%	350.18%	350.18%	400.00%	83.27%	50.18%	100.00%	-
NAPS	1.2797	1.2375	1.2993	0.9368	1.2839	1.2837	1.2758	0.20%
YoY %	3.41%	-4.76%	38.70%	-27.03%	0.02%	0.62%	-	-
Horiz. %	100.31%	97.00%	101.84%	73.43%	100.63%	100.62%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	1.67	1.59	1.68	1.62	1.53	1.62	1.54	-
P/RPS	1.00	0.92	0.94	0.87	0.81	0.84	0.79	17.03%
YoY %	8.70%	-2.13%	8.05%	7.41%	-3.57%	6.33%	-	-
Horiz. %	126.58%	116.46%	118.99%	110.13%	102.53%	106.33%	100.00%	-
P/EPS	15.45	12.87	12.93	10.80	10.36	11.73	12.20	17.06%
YoY %	20.05%	-0.46%	19.72%	4.25%	-11.68%	-3.85%	-	-
Horiz. %	126.64%	105.49%	105.98%	88.52%	84.92%	96.15%	100.00%	-
EY	6.47	7.77	7.73	9.26	9.65	8.52	8.20	-14.62%
YoY %	-16.73%	0.52%	-16.52%	-4.04%	13.26%	3.90%	-	-
Horiz. %	78.90%	94.76%	94.27%	112.93%	117.68%	103.90%	100.00%	-
DY	5.69	6.60	6.25	7.41	1.63	0.93	1.95	104.33%
YoY %	-13.79%	5.60%	-15.65%	354.60%	75.27%	-52.31%	-	-
Horiz. %	291.79%	338.46%	320.51%	380.00%	83.59%	47.69%	100.00%	-
P/NAPS	1.23	1.20	1.21	1.62	1.12	1.18	1.13	5.82%
YoY %	2.50%	-0.83%	-25.31%	44.64%	-5.08%	4.42%	-	-
Horiz. %	108.85%	106.19%	107.08%	143.36%	99.12%	104.42%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	21/05/15	12/02/15	20/11/14	28/08/14	20/05/14	20/02/14	-	-
Price	1.65	1.74	1.64	1.56	1.70	1.63	0.00	-
P/RPS	0.99	1.01	0.91	0.84	0.90	0.85	0.00	-
YoY %	-1.98%	10.99%	8.33%	-6.67%	5.88%	0.00%	-	-
Horiz. %	116.47%	118.82%	107.06%	98.82%	105.88%	100.00%	-	-
P/EPS	15.27	14.08	12.62	10.40	11.51	11.81	0.00	-
YoY %	8.45%	11.57%	21.35%	-9.64%	-2.54%	0.00%	-	-
Horiz. %	129.30%	119.22%	106.86%	88.06%	97.46%	100.00%	-	-
EY	6.55	7.10	7.92	9.62	8.69	8.47	0.00	-
YoY %	-7.75%	-10.35%	-17.67%	10.70%	2.60%	0.00%	-	-
Horiz. %	77.33%	83.83%	93.51%	113.58%	102.60%	100.00%	-	-
DY	5.76	6.03	6.40	7.69	1.47	0.92	0.00	-
YoY %	-4.48%	-5.78%	-16.78%	423.13%	59.78%	0.00%	-	-
Horiz. %	626.09%	655.43%	695.65%	835.87%	159.78%	100.00%	-	-
P/NAPS	1.21	1.32	1.18	1.56	1.24	1.19	0.00	-
YoY %	-8.33%	11.86%	-24.36%	25.81%	4.20%	0.00%	-	-
Horiz. %	101.68%	110.92%	99.16%	131.09%	104.20%	100.00%	-	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 June 2024

MQ Trader

MQ Trading Signals

2024-06-21 16:50:00

EMA 5

10 Mins

BUY

2024-06-21 16:50:00

EMA 5

5 Mins

BUY

2024-06-21 16:50:00

ADX

5 Mins

BUY

2024-06-21 16:10:00

EMA 5

10 Mins

SELL

2024-06-21 16:10:00

TURTLE SYSTEM 20

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

DSONIC

DATASONIC GROUP BERHAD

912

MPI

MALAYSIAN PACIFIC INDUSTRIES

760

GENTING

GENTING BHD

741

PTRANS

PERAK TRANSIT BERHAD

707

HLIND

HONG LEONG INDUSTRIES BHD

678

NOTION

NOTION VTEC BHD

609

DNEX

DAGANG NEXCHANGE BERHAD

501

PBBANK

PUBLIC BANK BHD

427

TOPGLOV

TOP GLOVE CORPORATION BHD

355

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

0.295

+0.05

79,789,700

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More