[YTL] QoQ TTM Result on 31-Dec-2017 [#2]

Stock

[YTL] YTL CORPORATION BHD

Announcement Date

23-Feb-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

31-Dec-2017 [#2]

Profit Trend

QoQ- -2.74%

YoY- -1.24%

Quarter Report

YTLCorp - 2Q 31122017 (Final).pdf

Latest QR

Upcoming QR

YTL's Result

YTL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	16,017,728	15,859,067	15,605,892	15,442,571	15,165,450	14,727,738	14,203,572	8.33%
YoY %	1.00%	1.62%	1.06%	1.83%	2.97%	3.69%	-	-
Horiz. %	112.77%	111.66%	109.87%	108.72%	106.77%	103.69%	100.00%	-
PBT	1,323,297	1,421,440	1,629,064	1,764,257	1,770,666	1,899,023	1,965,089	-23.15%
YoY %	-6.90%	-12.74%	-7.66%	-0.36%	-6.76%	-3.36%	-	-
Horiz. %	67.34%	72.33%	82.90%	89.78%	90.11%	96.64%	100.00%	-
Tax	-367,361	-420,383	-334,973	-329,128	-321,494	-496,258	-237,536	33.69%
YoY %	12.61%	-25.50%	-1.78%	-2.37%	35.22%	-108.92%	-	-
Horiz. %	154.65%	176.98%	141.02%	138.56%	135.35%	208.92%	100.00%	-
NP	955,936	1,001,057	1,294,091	1,435,129	1,449,172	1,402,765	1,727,553	-32.57%
YoY %	-4.51%	-22.64%	-9.83%	-0.97%	3.31%	-18.80%	-	-
Horiz. %	55.33%	57.95%	74.91%	83.07%	83.89%	81.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	344,774	361,881	617,555	767,255	788,854	796,287	832,990	-44.43%
YoY %	-4.73%	-41.40%	-19.51%	-2.74%	-0.93%	-4.41%	-	-
Horiz. %	41.39%	43.44%	74.14%	92.11%	94.70%	95.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.76%	29.57%	20.56%	18.66%	18.16%	26.13%	12.09%	-
YoY %	-6.12%	43.82%	10.18%	2.75%	-30.50%	116.13%	-	-
Horiz. %	229.61%	244.58%	170.06%	154.34%	150.21%	216.13%	100.00%	-
Total Cost	15,061,792	14,858,010	14,311,801	14,007,442	13,716,278	13,324,973	12,476,019	13.36%
YoY %	1.37%	3.82%	2.17%	2.12%	2.94%	6.80%	-	-
Horiz. %	120.73%	119.09%	114.71%	112.27%	109.94%	106.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,274,538	13,771,354	13,906,479	14,011,831	15,065,349	14,690,287	14,586,101	-1.42%
YoY %	3.65%	-0.97%	-0.75%	-6.99%	2.55%	0.71%	-	-
Horiz. %	97.86%	94.41%	95.34%	96.06%	103.29%	100.71%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	4,204	4,204	520,932	520,932	520,932	520,932	989,976	-97.36%
YoY %	0.00%	-99.19%	0.00%	0.00%	0.00%	-47.38%	-	-
Horiz. %	0.42%	0.42%	52.62%	52.62%	52.62%	52.62%	100.00%	-
Div Payout %	1.22%	1.16%	84.35%	67.90%	66.04%	65.42%	118.85%	-
YoY %	5.17%	-98.62%	24.23%	2.82%	0.95%	-44.96%	-	-
Horiz. %	1.03%	0.98%	70.97%	57.13%	55.57%	55.04%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	14,274,538	13,771,354	13,906,479	14,011,831	15,065,349	14,690,287	14,586,101	-1.42%
YoY %	3.65%	-0.97%	-0.75%	-6.99%	2.55%	0.71%	-	-
Horiz. %	97.86%	94.41%	95.34%	96.06%	103.29%	100.71%	100.00%	-
NOSH	10,910,559	10,910,559	10,910,559	10,910,559	10,910,559	10,910,559	10,418,644	3.12%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	4.72%	-	-
Horiz. %	104.72%	104.72%	104.72%	104.72%	104.72%	104.72%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	5.97%	6.31%	8.29%	9.29%	9.56%	9.52%	12.16%	-
YoY %	-5.39%	-23.88%	-10.76%	-2.82%	0.42%	-21.71%	-	-
Horiz. %	49.10%	51.89%	68.17%	76.40%	78.62%	78.29%	100.00%	-
ROE	2.42%	2.63%	4.44%	5.48%	5.24%	5.42%	5.71%	-
YoY %	-7.98%	-40.77%	-18.98%	4.58%	-3.32%	-5.08%	-	-
Horiz. %	42.38%	46.06%	77.76%	95.97%	91.77%	94.92%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	151.49	150.86	148.13	146.58	143.95	141.36	136.33	7.27%
YoY %	0.42%	1.84%	1.06%	1.83%	1.83%	3.69%	-	-
Horiz. %	111.12%	110.66%	108.66%	107.52%	105.59%	103.69%	100.00%	-
EPS	3.26	3.44	5.86	7.28	7.49	7.64	8.00	-45.00%
YoY %	-5.23%	-41.30%	-19.51%	-2.80%	-1.96%	-4.50%	-	-
Horiz. %	40.75%	43.00%	73.25%	91.00%	93.62%	95.50%	100.00%	-
DPS	0.04	0.04	5.00	5.00	5.00	5.00	9.50	-97.38%
YoY %	0.00%	-99.20%	0.00%	0.00%	0.00%	-47.37%	-	-
Horiz. %	0.42%	0.42%	52.63%	52.63%	52.63%	52.63%	100.00%	-
NAPS	1.35	1.31	1.32	1.33	1.43	1.41	1.40	-2.39%
YoY %	3.05%	-0.76%	-0.75%	-6.99%	1.42%	0.71%	-	-
Horiz. %	96.43%	93.57%	94.29%	95.00%	102.14%	100.71%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 10,910,559
RPS	144.31	142.88	140.60	139.13	136.63	132.69	127.97	8.33%
YoY %	1.00%	1.62%	1.06%	1.83%	2.97%	3.69%	-	-
Horiz. %	112.77%	111.65%	109.87%	108.72%	106.77%	103.69%	100.00%	-
EPS	3.11	3.26	5.56	6.91	7.11	7.17	7.50	-44.36%
YoY %	-4.60%	-41.37%	-19.54%	-2.81%	-0.84%	-4.40%	-	-
Horiz. %	41.47%	43.47%	74.13%	92.13%	94.80%	95.60%	100.00%	-
DPS	0.04	0.04	4.69	4.69	4.69	4.69	8.92	-97.27%
YoY %	0.00%	-99.15%	0.00%	0.00%	0.00%	-47.42%	-	-
Horiz. %	0.45%	0.45%	52.58%	52.58%	52.58%	52.58%	100.00%	-
NAPS	1.2861	1.2407	1.2529	1.2624	1.3573	1.3235	1.3142	-1.42%
YoY %	3.66%	-0.97%	-0.75%	-6.99%	2.55%	0.71%	-	-
Horiz. %	97.86%	94.41%	95.34%	96.06%	103.28%	100.71%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	1.25	1.13	1.35	1.37	1.36	1.46	1.49	-
P/RPS	0.83	0.75	0.91	0.93	0.94	1.03	1.09	-16.59%
YoY %	10.67%	-17.58%	-2.15%	-1.06%	-8.74%	-5.50%	-	-
Horiz. %	76.15%	68.81%	83.49%	85.32%	86.24%	94.50%	100.00%	-
P/EPS	38.34	32.83	23.03	18.81	18.16	19.10	18.64	61.66%
YoY %	16.78%	42.55%	22.43%	3.58%	-4.92%	2.47%	-	-
Horiz. %	205.69%	176.13%	123.55%	100.91%	97.42%	102.47%	100.00%	-
EY	2.61	3.05	4.34	5.32	5.51	5.23	5.37	-38.15%
YoY %	-14.43%	-29.72%	-18.42%	-3.45%	5.35%	-2.61%	-	-
Horiz. %	48.60%	56.80%	80.82%	99.07%	102.61%	97.39%	100.00%	-
DY	0.03	0.04	3.70	3.65	3.68	3.42	6.38	-97.18%
YoY %	-25.00%	-98.92%	1.37%	-0.82%	7.60%	-46.39%	-	-
Horiz. %	0.47%	0.63%	57.99%	57.21%	57.68%	53.61%	100.00%	-
P/NAPS	0.93	0.86	1.02	1.03	0.95	1.04	1.06	-8.34%
YoY %	8.14%	-15.69%	-0.97%	8.42%	-8.65%	-1.89%	-	-
Horiz. %	87.74%	81.13%	96.23%	97.17%	89.62%	98.11%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	23/11/18	29/08/18	24/05/18	23/02/18	22/11/17	29/08/17	25/05/17	-
Price	1.15	1.33	0.995	1.48	1.20	1.40	1.51	-
P/RPS	0.76	0.88	0.67	1.01	0.83	0.99	1.11	-22.29%
YoY %	-13.64%	31.34%	-33.66%	21.69%	-16.16%	-10.81%	-	-
Horiz. %	68.47%	79.28%	60.36%	90.99%	74.77%	89.19%	100.00%	-
P/EPS	35.27	38.64	16.97	20.32	16.03	18.32	18.89	51.57%
YoY %	-8.72%	127.70%	-16.49%	26.76%	-12.50%	-3.02%	-	-
Horiz. %	186.71%	204.55%	89.84%	107.57%	84.86%	96.98%	100.00%	-
EY	2.84	2.59	5.89	4.92	6.24	5.46	5.29	-33.91%
YoY %	9.65%	-56.03%	19.72%	-21.15%	14.29%	3.21%	-	-
Horiz. %	53.69%	48.96%	111.34%	93.01%	117.96%	103.21%	100.00%	-
DY	0.03	0.03	5.03	3.38	4.17	3.57	6.29	-97.15%
YoY %	0.00%	-99.40%	48.82%	-18.94%	16.81%	-43.24%	-	-
Horiz. %	0.48%	0.48%	79.97%	53.74%	66.30%	56.76%	100.00%	-
P/NAPS	0.85	1.02	0.75	1.11	0.84	0.99	1.08	-14.74%
YoY %	-16.67%	36.00%	-32.43%	32.14%	-15.15%	-8.33%	-	-
Horiz. %	78.70%	94.44%	69.44%	102.78%	77.78%	91.67%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos