[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
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 17,312,730 17,857,834 18,542,769 19,269,237 19,687,741 19,895,189 20,111,566 -9.51%
PBT 2,439,756 2,492,694 2,659,583 2,811,599 2,783,114 2,650,424 2,320,179 3.41%
Tax -435,126 -309,026 -274,318 -206,669 -381,834 -401,371 -413,635 3.43%
NP 2,004,630 2,183,668 2,385,265 2,604,930 2,401,280 2,249,053 1,906,544 3.40%
-
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%
-
Tax Rate 17.83% 12.40% 10.31% 7.35% 13.72% 15.14% 17.83% -
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%
-
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%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 984,490 1,088,164 1,088,164 1,243,830 259,339 155,665 310,661 115.90%
Div Payout % 87.52% 84.91% 80.99% 79.99% 16.94% 10.88% 23.71% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
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%
NOSH 10,409,464 10,371,193 10,341,053 10,363,058 10,367,420 10,365,837 10,377,718 0.20%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.58% 12.23% 12.86% 13.52% 12.20% 11.30% 9.48% -
ROE 7.95% 9.36% 9.35% 15.01% 10.78% 10.08% 9.28% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 166.32 172.19 179.31 185.94 189.90 191.93 193.80 -9.70%
EPS 10.81 12.36 12.99 15.01 14.77 13.81 12.62 -9.81%
DPS 9.50 10.50 10.50 12.00 2.50 1.50 3.00 115.79%
NAPS 1.36 1.32 1.39 1.00 1.37 1.37 1.36 0.00%
Adjusted Per Share Value based on latest NOSH - 10,363,058
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 155.98 160.89 167.06 173.61 177.38 179.25 181.20 -9.51%
EPS 10.13 11.55 12.10 14.01 13.80 12.89 11.80 -9.68%
DPS 8.87 9.80 9.80 11.21 2.34 1.40 2.80 115.84%
NAPS 1.2755 1.2334 1.295 0.9337 1.2797 1.2795 1.2716 0.20%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
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%
P/EPS 15.45 12.87 12.93 10.80 10.36 11.73 12.20 17.06%
EY 6.47 7.77 7.73 9.26 9.65 8.52 8.20 -14.62%
DY 5.69 6.60 6.25 7.41 1.63 0.93 1.95 104.33%
P/NAPS 1.23 1.20 1.21 1.62 1.12 1.18 1.13 5.82%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
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 -
P/EPS 15.27 14.08 12.62 10.40 11.51 11.81 0.00 -
EY 6.55 7.10 7.92 9.62 8.69 8.47 0.00 -
DY 5.76 6.03 6.40 7.69 1.47 0.92 0.00 -
P/NAPS 1.21 1.32 1.18 1.56 1.24 1.19 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