[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	144.94	143.50	141.21	139.73	137.22	133.26	128.52	8.33%
YoY %	1.00%	1.62%	1.06%	1.83%	2.97%	3.69%	-	-
Horiz. %	112.78%	111.66%	109.87%	108.72%	106.77%	103.69%	100.00%	-
EPS	3.12	3.27	5.59	6.94	7.14	7.21	7.54	-44.44%
YoY %	-4.59%	-41.50%	-19.45%	-2.80%	-0.97%	-4.38%	-	-
Horiz. %	41.38%	43.37%	74.14%	92.04%	94.69%	95.62%	100.00%	-
DPS	0.04	0.04	4.71	4.71	4.71	4.71	8.96	-97.27%
YoY %	0.00%	-99.15%	0.00%	0.00%	0.00%	-47.43%	-	-
Horiz. %	0.45%	0.45%	52.57%	52.57%	52.57%	52.57%	100.00%	-
NAPS	1.2916	1.2461	1.2583	1.2679	1.3632	1.3292	1.3198	-1.42%
YoY %	3.65%	-0.97%	-0.76%	-6.99%	2.56%	0.71%	-	-
Horiz. %	97.86%	94.42%	95.34%	96.07%	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
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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 16:40:00

EMA 5

5 Mins

SELL

2024-05-20 16:20:00

EMA 5

5 Mins

BUY

2024-05-20 16:15:00

EMA 5

5 Mins

SELL

2024-05-20 12:35:00

EMA 5

5 Mins

SELL

2024-05-20 11:45:00

TURTLE SYSTEM 20

5 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

357

HLIND

HONG LEONG INDUSTRIES BHD

324

PTRANS

PERAK TRANSIT BERHAD

321

MBSB

MALAYSIA BUILDING SOCIETY BHD

285

TOPGLOV

TOP GLOVE CORPORATION BHD

261

YTLPOWR

YTL POWER INTERNATIONAL BHD

250

GENTING

GENTING BHD

225

PBBANK

PUBLIC BANK BHD

213

DNEX

DAGANG NEXCHANGE BERHAD

205

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

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