[YTL] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 14.42%
YoY- -0.84%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 19,269,237 19,687,741 19,895,189 20,111,566 20,023,488 20,070,207 20,405,253 -3.75%
PBT 2,811,599 2,783,114 2,650,424 2,320,179 2,219,128 2,304,059 2,378,229 11.84%
Tax -206,669 -381,834 -401,371 -413,635 -491,567 -516,766 -400,176 -35.70%
NP 2,604,930 2,401,280 2,249,053 1,906,544 1,727,561 1,787,293 1,978,053 20.20%
-
NP to SH 1,554,980 1,531,192 1,431,202 1,310,126 1,145,024 1,206,675 1,243,934 16.09%
-
Tax Rate 7.35% 13.72% 15.14% 17.83% 22.15% 22.43% 16.83% -
Total Cost 16,664,307 17,286,461 17,646,136 18,205,022 18,295,927 18,282,914 18,427,200 -6.50%
-
Net Worth 10,363,058 14,203,365 14,201,197 14,113,697 10,370,744 12,835,107 0 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,243,830 259,339 155,665 310,661 157,062 254,315 254,315 188.97%
Div Payout % 79.99% 16.94% 10.88% 23.71% 13.72% 21.08% 20.44% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 10,363,058 14,203,365 14,201,197 14,113,697 10,370,744 12,835,107 0 -
NOSH 10,363,058 10,367,420 10,365,837 10,377,718 10,370,744 10,350,893 10,333,071 0.19%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.52% 12.20% 11.30% 9.48% 8.63% 8.91% 9.69% -
ROE 15.01% 10.78% 10.08% 9.28% 11.04% 9.40% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 185.94 189.90 191.93 193.80 193.08 193.90 197.48 -3.94%
EPS 15.01 14.77 13.81 12.62 11.04 11.66 12.04 15.88%
DPS 12.00 2.50 1.50 3.00 1.52 2.46 2.46 188.46%
NAPS 1.00 1.37 1.37 1.36 1.00 1.24 0.00 -
Adjusted Per Share Value based on latest NOSH - 10,377,718
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 174.19 177.97 179.84 181.80 181.00 181.43 184.45 -3.75%
EPS 14.06 13.84 12.94 11.84 10.35 10.91 11.24 16.14%
DPS 11.24 2.34 1.41 2.81 1.42 2.30 2.30 188.81%
NAPS 0.9368 1.2839 1.2837 1.2758 0.9375 1.1602 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.62 1.53 1.62 1.54 1.66 1.63 1.90 -
P/RPS 0.87 0.81 0.84 0.79 0.86 0.84 0.96 -6.36%
P/EPS 10.80 10.36 11.73 12.20 15.03 13.98 15.78 -22.39%
EY 9.26 9.65 8.52 8.20 6.65 7.15 6.34 28.81%
DY 7.41 1.63 0.93 1.95 0.92 1.51 1.30 220.11%
P/NAPS 1.62 1.12 1.18 1.13 1.66 1.31 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 20/05/14 20/02/14 - - - - -
Price 1.56 1.70 1.63 0.00 0.00 0.00 0.00 -
P/RPS 0.84 0.90 0.85 0.00 0.00 0.00 0.00 -
P/EPS 10.40 11.51 11.81 0.00 0.00 0.00 0.00 -
EY 9.62 8.69 8.47 0.00 0.00 0.00 0.00 -
DY 7.69 1.47 0.92 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.24 1.19 0.00 0.00 0.00 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