[YTL] QoQ TTM Result on 31-Dec-2015 [#2]

Stock

[YTL] YTL CORPORATION BHD

Announcement Date

25-Feb-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

31-Dec-2015 [#2]

Profit Trend

QoQ- -8.62%

YoY- -28.4%

Quarter Report

YTLCorp - 2Q31122015 (Final).pdf

Latest QR

Upcoming QR

YTL's Result

YTL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	14,421,266	15,377,505	16,053,433	16,435,873	16,718,835	16,754,726	17,312,730	-11.44%
YoY %	-6.22%	-4.21%	-2.33%	-1.69%	-0.21%	-3.22%	-	-
Horiz. %	83.30%	88.82%	92.73%	94.94%	96.57%	96.78%	100.00%	-
PBT	2,133,977	2,504,284	2,278,343	2,410,115	2,534,762	2,323,337	2,439,756	-8.51%
YoY %	-14.79%	9.92%	-5.47%	-4.92%	9.10%	-4.77%	-	-
Horiz. %	87.47%	102.64%	93.38%	98.79%	103.89%	95.23%	100.00%	-
Tax	-303,181	-617,326	-713,186	-848,902	-869,647	-602,305	-435,126	-21.35%
YoY %	50.89%	13.44%	15.99%	2.39%	-44.39%	-38.42%	-	-
Horiz. %	69.68%	141.87%	163.90%	195.09%	199.86%	138.42%	100.00%	-
NP	1,830,796	1,886,958	1,565,157	1,561,213	1,665,115	1,721,032	2,004,630	-5.85%
YoY %	-2.98%	20.56%	0.25%	-6.24%	-3.25%	-14.15%	-	-
Horiz. %	91.33%	94.13%	78.08%	77.88%	83.06%	85.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	864,146	916,431	914,253	917,547	1,004,132	1,017,645	1,124,874	-16.08%
YoY %	-5.71%	0.24%	-0.36%	-8.62%	-1.33%	-9.53%	-	-
Horiz. %	76.82%	81.47%	81.28%	81.57%	89.27%	90.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.21%	24.65%	31.30%	35.22%	34.31%	25.92%	17.83%	-
YoY %	-42.35%	-21.25%	-11.13%	2.65%	32.37%	45.37%	-	-
Horiz. %	79.70%	138.25%	175.55%	197.53%	192.43%	145.37%	100.00%	-
Total Cost	12,590,470	13,490,547	14,488,276	14,874,660	15,053,720	15,033,694	15,308,100	-12.18%
YoY %	-6.67%	-6.89%	-2.60%	-1.19%	0.13%	-1.79%	-	-
Horiz. %	82.25%	88.13%	94.64%	97.17%	98.34%	98.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,032,999	14,589,119	13,938,304	14,408,549	15,770,548	10,415,610	14,156,871	4.07%
YoY %	3.04%	4.67%	-3.26%	-8.64%	51.41%	-26.43%	-	-
Horiz. %	106.19%	103.05%	98.46%	101.78%	111.40%	73.57%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	989,976	989,976	989,482	989,482	989,482	989,482	984,490	0.37%
YoY %	0.00%	0.05%	0.00%	0.00%	0.00%	0.51%	-	-
Horiz. %	100.56%	100.56%	100.51%	100.51%	100.51%	100.51%	100.00%	-
Div Payout %	114.56%	108.03%	108.23%	107.84%	98.54%	97.23%	87.52%	-
YoY %	6.04%	-0.18%	0.36%	9.44%	1.35%	11.09%	-	-
Horiz. %	130.90%	123.43%	123.66%	123.22%	112.59%	111.09%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	15,032,999	14,589,119	13,938,304	14,408,549	15,770,548	10,415,610	14,156,871	4.07%
YoY %	3.04%	4.67%	-3.26%	-8.64%	51.41%	-26.43%	-	-
Horiz. %	106.19%	103.05%	98.46%	101.78%	111.40%	73.57%	100.00%	-
NOSH	10,439,582	10,420,800	10,401,719	10,440,977	10,444,071	10,415,610	10,409,464	0.19%
YoY %	0.18%	0.18%	-0.38%	-0.03%	0.27%	0.06%	-	-
Horiz. %	100.29%	100.11%	99.93%	100.30%	100.33%	100.06%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	12.70%	12.27%	9.75%	9.50%	9.96%	10.27%	11.58%	-
YoY %	3.50%	25.85%	2.63%	-4.62%	-3.02%	-11.31%	-	-
Horiz. %	109.67%	105.96%	84.20%	82.04%	86.01%	88.69%	100.00%	-
ROE	5.75%	6.28%	6.56%	6.37%	6.37%	9.77%	7.95%	-
YoY %	-8.44%	-4.27%	2.98%	0.00%	-34.80%	22.89%	-	-
Horiz. %	72.33%	78.99%	82.52%	80.13%	80.13%	122.89%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	138.14	147.57	154.33	157.42	160.08	160.86	166.32	-11.61%
YoY %	-6.39%	-4.38%	-1.96%	-1.66%	-0.48%	-3.28%	-	-
Horiz. %	83.06%	88.73%	92.79%	94.65%	96.25%	96.72%	100.00%	-
EPS	8.28	8.79	8.79	8.79	9.61	9.77	10.81	-16.24%
YoY %	-5.80%	0.00%	0.00%	-8.53%	-1.64%	-9.62%	-	-
Horiz. %	76.60%	81.31%	81.31%	81.31%	88.90%	90.38%	100.00%	-
DPS	9.50	9.50	9.50	9.50	9.50	9.50	9.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.44	1.40	1.34	1.38	1.51	1.00	1.36	3.87%
YoY %	2.86%	4.48%	-2.90%	-8.61%	51.00%	-26.47%	-	-
Horiz. %	105.88%	102.94%	98.53%	101.47%	111.03%	73.53%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 10,440,977
RPS	130.36	139.01	145.12	148.57	151.13	151.46	156.50	-11.44%
YoY %	-6.22%	-4.21%	-2.32%	-1.69%	-0.22%	-3.22%	-	-
Horiz. %	83.30%	88.82%	92.73%	94.93%	96.57%	96.78%	100.00%	-
EPS	7.81	8.28	8.26	8.29	9.08	9.20	10.17	-16.09%
YoY %	-5.68%	0.24%	-0.36%	-8.70%	-1.30%	-9.54%	-	-
Horiz. %	76.79%	81.42%	81.22%	81.51%	89.28%	90.46%	100.00%	-
DPS	8.95	8.95	8.94	8.94	8.94	8.94	8.90	0.37%
YoY %	0.00%	0.11%	0.00%	0.00%	0.00%	0.45%	-	-
Horiz. %	100.56%	100.56%	100.45%	100.45%	100.45%	100.45%	100.00%	-
NAPS	1.3589	1.3188	1.26	1.3025	1.4256	0.9415	1.2797	4.07%
YoY %	3.04%	4.67%	-3.26%	-8.63%	51.42%	-26.43%	-	-
Horiz. %	106.19%	103.06%	98.46%	101.78%	111.40%	73.57%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	1.79	1.67	1.64	1.57	1.60	1.55	1.67	-
P/RPS	1.30	1.13	1.06	1.00	1.00	0.96	1.00	19.05%
YoY %	15.04%	6.60%	6.00%	0.00%	4.17%	-4.00%	-	-
Horiz. %	130.00%	113.00%	106.00%	100.00%	100.00%	96.00%	100.00%	-
P/EPS	21.62	18.99	18.66	17.87	16.64	15.86	15.45	25.03%
YoY %	13.85%	1.77%	4.42%	7.39%	4.92%	2.65%	-	-
Horiz. %	139.94%	122.91%	120.78%	115.66%	107.70%	102.65%	100.00%	-
EY	4.62	5.27	5.36	5.60	6.01	6.30	6.47	-20.06%
YoY %	-12.33%	-1.68%	-4.29%	-6.82%	-4.60%	-2.63%	-	-
Horiz. %	71.41%	81.45%	82.84%	86.55%	92.89%	97.37%	100.00%	-
DY	5.31	5.69	5.79	6.05	5.94	6.13	5.69	-4.49%
YoY %	-6.68%	-1.73%	-4.30%	1.85%	-3.10%	7.73%	-	-
Horiz. %	93.32%	100.00%	101.76%	106.33%	104.39%	107.73%	100.00%	-
P/NAPS	1.24	1.19	1.22	1.14	1.06	1.55	1.23	0.53%
YoY %	4.20%	-2.46%	7.02%	7.55%	-31.61%	26.02%	-	-
Horiz. %	100.81%	96.75%	99.19%	92.68%	86.18%	126.02%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	17/11/16	25/08/16	26/05/16	25/02/16	26/11/15	20/08/15	21/05/15	-
Price	1.55	1.70	1.60	1.56	1.54	1.48	1.65	-
P/RPS	1.12	1.15	1.04	0.99	0.96	0.92	0.99	8.54%
YoY %	-2.61%	10.58%	5.05%	3.12%	4.35%	-7.07%	-	-
Horiz. %	113.13%	116.16%	105.05%	100.00%	96.97%	92.93%	100.00%	-
P/EPS	18.73	19.33	18.20	17.75	16.02	15.15	15.27	14.54%
YoY %	-3.10%	6.21%	2.54%	10.80%	5.74%	-0.79%	-	-
Horiz. %	122.66%	126.59%	119.19%	116.24%	104.91%	99.21%	100.00%	-
EY	5.34	5.17	5.49	5.63	6.24	6.60	6.55	-12.69%
YoY %	3.29%	-5.83%	-2.49%	-9.78%	-5.45%	0.76%	-	-
Horiz. %	81.53%	78.93%	83.82%	85.95%	95.27%	100.76%	100.00%	-
DY	6.13	5.59	5.94	6.09	6.17	6.42	5.76	4.22%
YoY %	9.66%	-5.89%	-2.46%	-1.30%	-3.89%	11.46%	-	-
Horiz. %	106.42%	97.05%	103.12%	105.73%	107.12%	111.46%	100.00%	-
P/NAPS	1.08	1.21	1.19	1.13	1.02	1.48	1.21	-7.27%
YoY %	-10.74%	1.68%	5.31%	10.78%	-31.08%	22.31%	-	-
Horiz. %	89.26%	100.00%	98.35%	93.39%	84.30%	122.31%	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 16:00:00

ADX

30 Mins

SELL

2024-06-26 15:00:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-26 15:00:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-06-26 14:35:00

VOLUME BREAKOUT

5 Mins

BUY

2024-06-26 14:30:00

EMA 5

30 Mins

BUY

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

PTRANS

PERAK TRANSIT BERHAD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

625

NOTION

NOTION VTEC BHD

616

HLIND

HONG LEONG INDUSTRIES BHD

600

MPI

MALAYSIAN PACIFIC INDUSTRIES

583

DNEX

DAGANG NEXCHANGE BERHAD

578

SNS

SNS NETWORK TECHNOLOGY BERHAD

419

GENTING

GENTING BHD

385

PBBANK

PUBLIC BANK BHD

383

Daily Stocks

HSI-HUZ

0.19

-0.005

306,793,600

HSI-HU8

0.075

0.00

266,074,000

INGENIEU

0.065

0.00

227,134,100

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.115

-0.005

152,291,200

AHB-WC

0.07

+0.005

99,978,500

JCY

0.725

+0.03

77,352,400

MYEG

1.02

-0.02

59,672,300

SBH

0.32

+0.035

58,369,100

SNS

0.755

+0.035

54,220,200

More active Stocks

CHGP

2.64

+0.35

669,900

MPI

38.86

+0.26

126,800

HLFG

17.40

+0.20

184,100

PANAMY

20.20

+0.20

9,200

VSTECS

4.19

+0.19

2,446,500

MBMR

5.38

+0.18

664,500

AJI

15.38

+0.18

123,100

ECOWLD-C26

0.16

+0.15

22,100

GREATEC

5.13

+0.14

692,000

HLBANK

19.30

+0.14

223,200

More gainer Stocks

NESTLE

121.30

-1.20

65,400

KLK

20.70

-0.28

880,900

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

KESM

6.99

-0.19

145,200

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

AEON-C31

0.045

-0.105

4,031,200

PPB

14.32

-0.10

367,200

NATGATE-CA

0.05

-0.10

128,000

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