[YTL] QoQ TTM Result on 31-Dec-2014 [#2]

Stock

[YTL] YTL CORPORATION BHD

Announcement Date

12-Feb-2015

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

31-Dec-2014 [#2]

Profit Trend

QoQ- -4.62%

YoY- -10.46%

Quarter Report

YTLCorp - 2Q31122014 (Final).pdf

Latest QR

Upcoming QR

YTL's Result

YTL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	16,718,835	16,754,726	17,312,730	17,857,834	18,542,769	19,269,237	19,687,741	-10.31%
YoY %	-0.21%	-3.22%	-3.05%	-3.69%	-3.77%	-2.13%	-	-
Horiz. %	84.92%	85.10%	87.94%	90.71%	94.18%	97.87%	100.00%	-
PBT	2,534,762	2,323,337	2,439,756	2,492,694	2,659,583	2,811,599	2,783,114	-6.03%
YoY %	9.10%	-4.77%	-2.12%	-6.28%	-5.41%	1.02%	-	-
Horiz. %	91.08%	83.48%	87.66%	89.56%	95.56%	101.02%	100.00%	-
Tax	-869,647	-602,305	-435,126	-309,026	-274,318	-206,669	-381,834	73.01%
YoY %	-44.39%	-38.42%	-40.81%	-12.65%	-32.73%	45.87%	-	-
Horiz. %	227.76%	157.74%	113.96%	80.93%	71.84%	54.13%	100.00%	-
NP	1,665,115	1,721,032	2,004,630	2,183,668	2,385,265	2,604,930	2,401,280	-21.63%
YoY %	-3.25%	-14.15%	-8.20%	-8.45%	-8.43%	8.48%	-	-
Horiz. %	69.34%	71.67%	83.48%	90.94%	99.33%	108.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,004,132	1,017,645	1,124,874	1,281,517	1,343,546	1,554,980	1,531,192	-24.49%
YoY %	-1.33%	-9.53%	-12.22%	-4.62%	-13.60%	1.55%	-	-
Horiz. %	65.58%	66.46%	73.46%	83.69%	87.75%	101.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.31%	25.92%	17.83%	12.40%	10.31%	7.35%	13.72%	-
YoY %	32.37%	45.37%	43.79%	20.27%	40.27%	-46.43%	-	-
Horiz. %	250.07%	188.92%	129.96%	90.38%	75.15%	53.57%	100.00%	-
Total Cost	15,053,720	15,033,694	15,308,100	15,674,166	16,157,504	16,664,307	17,286,461	-8.79%
YoY %	0.13%	-1.79%	-2.34%	-2.99%	-3.04%	-3.60%	-	-
Horiz. %	87.08%	86.97%	88.56%	90.67%	93.47%	96.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,770,548	10,415,610	14,156,871	13,689,976	14,374,063	10,363,058	14,203,365	7.22%
YoY %	51.41%	-26.43%	3.41%	-4.76%	38.70%	-27.04%	-	-
Horiz. %	111.03%	73.33%	99.67%	96.39%	101.20%	72.96%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	989,482	989,482	984,490	1,088,164	1,088,164	1,243,830	259,339	143.97%
YoY %	0.00%	0.51%	-9.53%	0.00%	-12.52%	379.62%	-	-
Horiz. %	381.54%	381.54%	379.62%	419.59%	419.59%	479.62%	100.00%	-
Div Payout %	98.54%	97.23%	87.52%	84.91%	80.99%	79.99%	16.94%	-
YoY %	1.35%	11.09%	3.07%	4.84%	1.25%	372.20%	-	-
Horiz. %	581.70%	573.97%	516.65%	501.24%	478.10%	472.20%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	15,770,548	10,415,610	14,156,871	13,689,976	14,374,063	10,363,058	14,203,365	7.22%
YoY %	51.41%	-26.43%	3.41%	-4.76%	38.70%	-27.04%	-	-
Horiz. %	111.03%	73.33%	99.67%	96.39%	101.20%	72.96%	100.00%	-
NOSH	10,444,071	10,415,610	10,409,464	10,371,193	10,341,053	10,363,058	10,367,420	0.49%
YoY %	0.27%	0.06%	0.37%	0.29%	-0.21%	-0.04%	-	-
Horiz. %	100.74%	100.46%	100.41%	100.04%	99.75%	99.96%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	9.96%	10.27%	11.58%	12.23%	12.86%	13.52%	12.20%	-
YoY %	-3.02%	-11.31%	-5.31%	-4.90%	-4.88%	10.82%	-	-
Horiz. %	81.64%	84.18%	94.92%	100.25%	105.41%	110.82%	100.00%	-
ROE	6.37%	9.77%	7.95%	9.36%	9.35%	15.01%	10.78%	-
YoY %	-34.80%	22.89%	-15.06%	0.11%	-37.71%	39.24%	-	-
Horiz. %	59.09%	90.63%	73.75%	86.83%	86.73%	139.24%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	160.08	160.86	166.32	172.19	179.31	185.94	189.90	-10.75%
YoY %	-0.48%	-3.28%	-3.41%	-3.97%	-3.57%	-2.09%	-	-
Horiz. %	84.30%	84.71%	87.58%	90.67%	94.42%	97.91%	100.00%	-
EPS	9.61	9.77	10.81	12.36	12.99	15.01	14.77	-24.89%
YoY %	-1.64%	-9.62%	-12.54%	-4.85%	-13.46%	1.62%	-	-
Horiz. %	65.06%	66.15%	73.19%	83.68%	87.95%	101.62%	100.00%	-
DPS	9.50	9.50	9.50	10.50	10.50	12.00	2.50	143.31%
YoY %	0.00%	0.00%	-9.52%	0.00%	-12.50%	380.00%	-	-
Horiz. %	380.00%	380.00%	380.00%	420.00%	420.00%	480.00%	100.00%	-
NAPS	1.51	1.00	1.36	1.32	1.39	1.00	1.37	6.69%
YoY %	51.00%	-26.47%	3.03%	-5.04%	39.00%	-27.01%	-	-
Horiz. %	110.22%	72.99%	99.27%	96.35%	101.46%	72.99%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 10,371,193
RPS	151.13	151.46	156.50	161.43	167.62	174.19	177.97	-10.31%
YoY %	-0.22%	-3.22%	-3.05%	-3.69%	-3.77%	-2.12%	-	-
Horiz. %	84.92%	85.10%	87.94%	90.71%	94.18%	97.88%	100.00%	-
EPS	9.08	9.20	10.17	11.58	12.15	14.06	13.84	-24.47%
YoY %	-1.30%	-9.54%	-12.18%	-4.69%	-13.58%	1.59%	-	-
Horiz. %	65.61%	66.47%	73.48%	83.67%	87.79%	101.59%	100.00%	-
DPS	8.94	8.94	8.90	9.84	9.84	11.24	2.34	144.18%
YoY %	0.00%	0.45%	-9.55%	0.00%	-12.46%	380.34%	-	-
Horiz. %	382.05%	382.05%	380.34%	420.51%	420.51%	480.34%	100.00%	-
NAPS	1.4256	0.9415	1.2797	1.2375	1.2993	0.9368	1.2839	7.22%
YoY %	51.42%	-26.43%	3.41%	-4.76%	38.70%	-27.03%	-	-
Horiz. %	111.04%	73.33%	99.67%	96.39%	101.20%	72.97%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	1.60	1.55	1.67	1.59	1.68	1.62	1.53	-
P/RPS	1.00	0.96	1.00	0.92	0.94	0.87	0.81	15.06%
YoY %	4.17%	-4.00%	8.70%	-2.13%	8.05%	7.41%	-	-
Horiz. %	123.46%	118.52%	123.46%	113.58%	116.05%	107.41%	100.00%	-
P/EPS	16.64	15.86	15.45	12.87	12.93	10.80	10.36	37.11%
YoY %	4.92%	2.65%	20.05%	-0.46%	19.72%	4.25%	-	-
Horiz. %	160.62%	153.09%	149.13%	124.23%	124.81%	104.25%	100.00%	-
EY	6.01	6.30	6.47	7.77	7.73	9.26	9.65	-27.05%
YoY %	-4.60%	-2.63%	-16.73%	0.52%	-16.52%	-4.04%	-	-
Horiz. %	62.28%	65.28%	67.05%	80.52%	80.10%	95.96%	100.00%	-
DY	5.94	6.13	5.69	6.60	6.25	7.41	1.63	136.62%
YoY %	-3.10%	7.73%	-13.79%	5.60%	-15.65%	354.60%	-	-
Horiz. %	364.42%	376.07%	349.08%	404.91%	383.44%	454.60%	100.00%	-
P/NAPS	1.06	1.55	1.23	1.20	1.21	1.62	1.12	-3.60%
YoY %	-31.61%	26.02%	2.50%	-0.83%	-25.31%	44.64%	-	-
Horiz. %	94.64%	138.39%	109.82%	107.14%	108.04%	144.64%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	20/08/15	21/05/15	12/02/15	20/11/14	28/08/14	20/05/14	-
Price	1.54	1.48	1.65	1.74	1.64	1.56	1.70	-
P/RPS	0.96	0.92	0.99	1.01	0.91	0.84	0.90	4.39%
YoY %	4.35%	-7.07%	-1.98%	10.99%	8.33%	-6.67%	-	-
Horiz. %	106.67%	102.22%	110.00%	112.22%	101.11%	93.33%	100.00%	-
P/EPS	16.02	15.15	15.27	14.08	12.62	10.40	11.51	24.63%
YoY %	5.74%	-0.79%	8.45%	11.57%	21.35%	-9.64%	-	-
Horiz. %	139.18%	131.62%	132.67%	122.33%	109.64%	90.36%	100.00%	-
EY	6.24	6.60	6.55	7.10	7.92	9.62	8.69	-19.79%
YoY %	-5.45%	0.76%	-7.75%	-10.35%	-17.67%	10.70%	-	-
Horiz. %	71.81%	75.95%	75.37%	81.70%	91.14%	110.70%	100.00%	-
DY	6.17	6.42	5.76	6.03	6.40	7.69	1.47	159.97%
YoY %	-3.89%	11.46%	-4.48%	-5.78%	-16.78%	423.13%	-	-
Horiz. %	419.73%	436.73%	391.84%	410.20%	435.37%	523.13%	100.00%	-
P/NAPS	1.02	1.48	1.21	1.32	1.18	1.56	1.24	-12.19%
YoY %	-31.08%	22.31%	-8.33%	11.86%	-24.36%	25.81%	-	-
Horiz. %	82.26%	119.35%	97.58%	106.45%	95.16%	125.81%	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

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 16:40:00

EMA 5

5 Mins

BUY

2024-06-26 16:35:00

EMA 5

5 Mins

SELL

2024-06-26 16:30:00

EMA 5

5 Mins

BUY

2024-06-26 16:30:00

ADX

30 Mins

BUY

2024-06-26 16:00:00

ADX

30 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

DNEX

DAGANG NEXCHANGE BERHAD

637

YTLPOWR

YTL POWER INTERNATIONAL BHD

632

NOTION

NOTION VTEC BHD

624

PTRANS

PERAK TRANSIT BERHAD

624

HLIND

HONG LEONG INDUSTRIES BHD

595

MPI

MALAYSIAN PACIFIC INDUSTRIES

579

SNS

SNS NETWORK TECHNOLOGY BERHAD

437

PBBANK

PUBLIC BANK BHD

395

GENTING

GENTING BHD

383

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

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