[YTL] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -3.0%
YoY- 6.46%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
Revenue 19,895,189 20,111,566 20,023,488 20,070,207 20,405,253 20,522,346 20,724,870 -3.21%
PBT 2,650,424 2,320,179 2,219,128 2,304,059 2,378,229 2,516,453 2,570,414 2.47%
Tax -401,371 -413,635 -491,567 -516,766 -400,176 -426,273 -452,038 -9.05%
NP 2,249,053 1,906,544 1,727,561 1,787,293 1,978,053 2,090,180 2,118,376 4.89%
-
NP to SH 1,431,202 1,310,126 1,145,024 1,206,675 1,243,934 1,346,298 1,321,220 6.59%
-
Tax Rate 15.14% 17.83% 22.15% 22.43% 16.83% 16.94% 17.59% -
Total Cost 17,646,136 18,205,022 18,295,927 18,282,914 18,427,200 18,432,166 18,606,494 -4.14%
-
Net Worth 14,201,197 14,113,697 10,370,744 12,835,107 0 12,916,338 11,864,878 15.43%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
Div 155,665 310,661 157,062 254,315 254,315 101,214 99,148 43.37%
Div Payout % 10.88% 23.71% 13.72% 21.08% 20.44% 7.52% 7.50% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
Net Worth 14,201,197 14,113,697 10,370,744 12,835,107 0 12,916,338 11,864,878 15.43%
NOSH 10,365,837 10,377,718 10,370,744 10,350,893 10,333,071 10,333,071 9,725,309 5.22%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
NP Margin 11.30% 9.48% 8.63% 8.91% 9.69% 10.18% 10.22% -
ROE 10.08% 9.28% 11.04% 9.40% 0.00% 10.42% 11.14% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
RPS 191.93 193.80 193.08 193.90 197.48 198.61 213.10 -8.01%
EPS 13.81 12.62 11.04 11.66 12.04 13.03 13.59 1.29%
DPS 1.50 3.00 1.52 2.46 2.46 0.98 1.02 36.07%
NAPS 1.37 1.36 1.00 1.24 0.00 1.25 1.22 9.70%
Adjusted Per Share Value based on latest NOSH - 10,350,893
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
RPS 179.83 181.79 180.99 181.42 184.44 185.50 187.33 -3.21%
EPS 12.94 11.84 10.35 10.91 11.24 12.17 11.94 6.63%
DPS 1.41 2.81 1.42 2.30 2.30 0.91 0.90 43.12%
NAPS 1.2837 1.2757 0.9374 1.1602 0.00 1.1675 1.0725 15.43%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/12/12 28/09/12 -
Price 1.62 1.54 1.66 1.63 1.90 1.84 1.72 -
P/RPS 0.84 0.79 0.86 0.84 0.96 0.93 0.81 2.94%
P/EPS 11.73 12.20 15.03 13.98 15.78 14.12 12.66 -5.91%
EY 8.52 8.20 6.65 7.15 6.34 7.08 7.90 6.22%
DY 0.93 1.95 0.92 1.51 1.30 0.53 0.59 43.82%
P/NAPS 1.18 1.13 1.66 1.31 0.00 1.47 1.41 -13.25%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
Date 20/02/14 - - - - 21/02/13 22/11/12 -
Price 1.63 0.00 0.00 0.00 0.00 1.60 1.74 -
P/RPS 0.85 0.00 0.00 0.00 0.00 0.81 0.82 2.91%
P/EPS 11.81 0.00 0.00 0.00 0.00 12.28 12.81 -6.28%
EY 8.47 0.00 0.00 0.00 0.00 8.14 7.81 6.69%
DY 0.92 0.00 0.00 0.00 0.00 0.61 0.59 42.59%
P/NAPS 1.19 0.00 0.00 0.00 0.00 1.28 1.43 -13.64%

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
Post a Comment