[YTL] QoQ TTM Result on 31-Dec-2022 [#2]

Stock

[YTL] YTL CORPORATION BHD

Announcement Date

23-Feb-2023

Admission Sponsor

Sponsor

Financial Year

30-Jun-2023

Quarter

31-Dec-2022 [#2]

Profit Trend

QoQ- 6.43%

YoY- 355.92%

Quarter Report

YTLCorp - 2Q 31122022 (Final).pdf

Latest QR

Upcoming QR

YTL's Result

YTL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
TTM Result
Revenue	30,540,533	29,508,152	26,484,413	25,326,042	25,585,165	24,161,103	22,452,795	22.74%
YoY %	3.50%	11.42%	4.57%	-1.01%	5.89%	7.61%	-	-
Horiz. %	136.02%	131.42%	117.96%	112.80%	113.95%	107.61%	100.00%	-
PBT	3,677,894	2,667,597	1,480,099	1,581,965	1,437,287	1,558,723	1,495,104	82.12%
YoY %	37.87%	80.23%	-6.44%	10.07%	-7.79%	4.26%	-	-
Horiz. %	246.00%	178.42%	99.00%	105.81%	96.13%	104.26%	100.00%	-
Tax	-809,839	-616,064	-396,682	-329,281	-317,975	-385,036	-980,242	-11.94%
YoY %	-31.45%	-55.30%	-20.47%	-3.56%	17.42%	60.72%	-	-
Horiz. %	82.62%	62.85%	40.47%	33.59%	32.44%	39.28%	100.00%	-
NP	2,868,055	2,051,533	1,083,417	1,252,684	1,119,312	1,173,687	514,862	213.91%
YoY %	39.80%	89.36%	-13.51%	11.92%	-4.63%	127.96%	-	-
Horiz. %	557.05%	398.46%	210.43%	243.30%	217.40%	227.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,513,765	1,028,660	556,348	556,816	523,184	591,785	174,604	321.46%
YoY %	47.16%	84.90%	-0.08%	6.43%	-11.59%	238.93%	-	-
Horiz. %	866.97%	589.14%	318.63%	318.90%	299.64%	338.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.02%	23.09%	26.80%	20.81%	22.12%	24.70%	65.56%	-
YoY %	-4.63%	-13.84%	28.78%	-5.92%	-10.45%	-62.32%	-	-
Horiz. %	33.59%	35.22%	40.88%	31.74%	33.74%	37.68%	100.00%	-
Total Cost	27,672,478	27,456,619	25,400,996	24,073,358	24,465,853	22,987,416	21,937,933	16.72%
YoY %	0.79%	8.09%	5.51%	-1.60%	6.43%	4.78%	-	-
Horiz. %	126.14%	125.16%	115.79%	109.73%	111.52%	104.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,020,797	14,253,311	13,156	12,608,698	12,718,339	12,827,982	12,608	11089.91%
YoY %	5.38%	108,240.76%	-99.90%	-0.86%	-0.85%	101,644.78%	-	-
Horiz. %	119,137.03%	113,049.74%	104.35%	100,005.54%	100,875.15%	101,744.78%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	438,563	438,563	328,922	328,922	328,922	328,922	266,246	39.43%
YoY %	0.00%	33.33%	0.00%	0.00%	0.00%	23.54%	-	-
Horiz. %	164.72%	164.72%	123.54%	123.54%	123.54%	123.54%	100.00%	-
Div Payout %	28.97%	42.63%	59.12%	59.07%	62.87%	55.58%	152.49%	-
YoY %	-32.04%	-27.89%	0.08%	-6.04%	13.12%	-63.55%	-	-
Horiz. %	19.00%	27.96%	38.77%	38.74%	41.23%	36.45%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	15,020,797	14,253,311	13,156	12,608,698	12,718,339	12,827,982	12,608	11089.91%
YoY %	5.38%	108,240.76%	-99.90%	-0.86%	-0.85%	101,644.78%	-	-
Horiz. %	119,137.03%	113,049.74%	104.35%	100,005.54%	100,875.15%	101,744.78%	100.00%	-
NOSH	11,022,762	11,022,762	11,022,762	11,022,762	11,022,762	11,022,762	11,022,762	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%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	9.39%	6.95%	4.09%	4.95%	4.37%	4.86%	2.29%	-
YoY %	35.11%	69.93%	-17.37%	13.27%	-10.08%	112.23%	-	-
Horiz. %	410.04%	303.49%	178.60%	216.16%	190.83%	212.23%	100.00%	-
ROE	10.08%	7.22%	4,228.56%	4.42%	4.11%	4.61%	1,384.79%	-
YoY %	39.61%	-99.83%	95,568.78%	7.54%	-10.85%	-99.67%	-	-
Horiz. %	0.73%	0.52%	305.36%	0.32%	0.30%	0.33%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	278.55	269.13	241,556.05	230.99	233.35	220.37	204,784.89	-98.76%
YoY %	3.50%	-99.89%	104,474.25%	-1.01%	5.89%	-99.89%	-	-
Horiz. %	0.14%	0.13%	117.96%	0.11%	0.11%	0.11%	100.00%	-
EPS	13.81	9.38	5,074.28	5.08	4.77	5.40	1,592.51	-95.76%
YoY %	47.23%	-99.82%	99,787.40%	6.50%	-11.67%	-99.66%	-	-
Horiz. %	0.87%	0.59%	318.63%	0.32%	0.30%	0.34%	100.00%	-
DPS	4.00	4.00	3,000.00	3.00	3.00	3.00	2,428.35	-98.59%
YoY %	0.00%	-99.87%	99,900.00%	0.00%	0.00%	-99.88%	-	-
Horiz. %	0.16%	0.16%	123.54%	0.12%	0.12%	0.12%	100.00%	-
NAPS	1.37	1.30	1.20	1.15	1.16	1.17	1.15	12.36%
YoY %	5.38%	8.33%	4.35%	-0.86%	-0.85%	1.74%	-	-
Horiz. %	119.13%	113.04%	104.35%	100.00%	100.87%	101.74%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 11,022,762
RPS	275.16	265.86	238.61	228.18	230.51	217.68	202.29	22.74%
YoY %	3.50%	11.42%	4.57%	-1.01%	5.89%	7.61%	-	-
Horiz. %	136.02%	131.43%	117.95%	112.80%	113.95%	107.61%	100.00%	-
EPS	13.64	9.27	5.01	5.02	4.71	5.33	1.57	322.05%
YoY %	47.14%	85.03%	-0.20%	6.58%	-11.63%	239.49%	-	-
Horiz. %	868.79%	590.45%	319.11%	319.75%	300.00%	339.49%	100.00%	-
DPS	3.95	3.95	2.96	2.96	2.96	2.96	2.40	39.35%
YoY %	0.00%	33.45%	0.00%	0.00%	0.00%	23.33%	-	-
Horiz. %	164.58%	164.58%	123.33%	123.33%	123.33%	123.33%	100.00%	-
NAPS	1.3533	1.2842	0.0012	1.136	1.1459	1.1558	0.0011	11331.97%
YoY %	5.38%	106,916.67%	-99.89%	-0.86%	-0.86%	104,972.73%	-	-
Horiz. %	123,027.27%	116,745.45%	109.09%	103,272.73%	104,172.73%	105,072.73%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	1.52	1.04	0.615	0.58	0.58	0.585	0.59	-
P/RPS	0.55	0.39	0.00	0.25	0.25	0.27	0.00	-
YoY %	41.03%	0.00%	0.00%	0.00%	-7.41%	0.00%	-	-
Horiz. %	203.70%	144.44%	0.00%	92.59%	92.59%	100.00%	-	-
P/EPS	11.01	11.08	0.01	11.42	12.15	10.84	0.04	4116.97%
YoY %	-0.63%	110,700.00%	-99.91%	-6.01%	12.08%	27,000.00%	-	-
Horiz. %	27,525.00%	27,700.00%	25.00%	28,550.00%	30,375.00%	27,100.00%	100.00%	-
EY	9.08	9.02	8,250.86	8.76	8.23	9.23	2,699.17	-97.74%
YoY %	0.67%	-99.89%	94,087.90%	6.44%	-10.83%	-99.66%	-	-
Horiz. %	0.34%	0.33%	305.68%	0.32%	0.30%	0.34%	100.00%	-
DY	2.63	3.85	4,878.05	5.17	5.17	5.13	4,115.85	-99.25%
YoY %	-31.69%	-99.92%	94,253.00%	0.00%	0.78%	-99.88%	-	-
Horiz. %	0.06%	0.09%	118.52%	0.13%	0.13%	0.12%	100.00%	-
P/NAPS	1.11	0.80	0.51	0.50	0.50	0.50	0.51	67.86%
YoY %	38.75%	56.86%	2.00%	0.00%	0.00%	-1.96%	-	-
Horiz. %	217.65%	156.86%	100.00%	98.04%	98.04%	98.04%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	23/11/23	24/08/23	25/05/23	23/02/23	24/11/22	25/08/22	26/05/22	-
Price	1.50	1.36	0.78	0.555	0.55	0.57	0.595	-
P/RPS	0.54	0.51	0.00	0.24	0.24	0.26	0.00	-
YoY %	5.88%	0.00%	0.00%	0.00%	-7.69%	0.00%	-	-
Horiz. %	207.69%	196.15%	0.00%	92.31%	92.31%	100.00%	-	-
P/EPS	10.86	14.50	0.02	10.93	11.53	10.56	0.04	4078.61%
YoY %	-25.10%	72,400.00%	-99.82%	-5.20%	9.19%	26,300.00%	-	-
Horiz. %	27,150.00%	36,250.00%	50.00%	27,325.00%	28,825.00%	26,400.00%	100.00%	-
EY	9.20	6.90	6,505.48	9.15	8.68	9.47	2,676.48	-97.71%
YoY %	33.33%	-99.89%	70,998.14%	5.41%	-8.34%	-99.65%	-	-
Horiz. %	0.34%	0.26%	243.06%	0.34%	0.32%	0.35%	100.00%	-
DY	2.67	2.94	3,846.15	5.41	5.45	5.26	4,081.26	-99.24%
YoY %	-9.18%	-99.92%	70,993.35%	-0.73%	3.61%	-99.87%	-	-
Horiz. %	0.07%	0.07%	94.24%	0.13%	0.13%	0.13%	100.00%	-
P/NAPS	1.09	1.05	0.65	0.48	0.47	0.49	0.52	63.71%
YoY %	3.81%	61.54%	35.42%	2.13%	-4.08%	-5.77%	-	-
Horiz. %	209.62%	201.92%	125.00%	92.31%	90.38%	94.23%	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