[YTL] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 6.99%
YoY- 26.89%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 17,857,834 18,542,769 19,269,237 19,687,741 19,895,189 20,111,566 20,023,488 -7.32%
PBT 2,492,694 2,659,583 2,811,599 2,783,114 2,650,424 2,320,179 2,219,128 8.03%
Tax -309,026 -274,318 -206,669 -381,834 -401,371 -413,635 -491,567 -26.55%
NP 2,183,668 2,385,265 2,604,930 2,401,280 2,249,053 1,906,544 1,727,561 16.85%
-
NP to SH 1,281,517 1,343,546 1,554,980 1,531,192 1,431,202 1,310,126 1,145,024 7.77%
-
Tax Rate 12.40% 10.31% 7.35% 13.72% 15.14% 17.83% 22.15% -
Total Cost 15,674,166 16,157,504 16,664,307 17,286,461 17,646,136 18,205,022 18,295,927 -9.77%
-
Net Worth 13,689,976 14,374,063 10,363,058 14,203,365 14,201,197 14,113,697 10,370,744 20.27%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,088,164 1,088,164 1,243,830 259,339 155,665 310,661 157,062 262.14%
Div Payout % 84.91% 80.99% 79.99% 16.94% 10.88% 23.71% 13.72% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 13,689,976 14,374,063 10,363,058 14,203,365 14,201,197 14,113,697 10,370,744 20.27%
NOSH 10,371,193 10,341,053 10,363,058 10,367,420 10,365,837 10,377,718 10,370,744 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.23% 12.86% 13.52% 12.20% 11.30% 9.48% 8.63% -
ROE 9.36% 9.35% 15.01% 10.78% 10.08% 9.28% 11.04% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 172.19 179.31 185.94 189.90 191.93 193.80 193.08 -7.33%
EPS 12.36 12.99 15.01 14.77 13.81 12.62 11.04 7.79%
DPS 10.50 10.50 12.00 2.50 1.50 3.00 1.52 261.43%
NAPS 1.32 1.39 1.00 1.37 1.37 1.36 1.00 20.27%
Adjusted Per Share Value based on latest NOSH - 10,367,420
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 160.89 167.06 173.61 177.38 179.25 181.20 180.40 -7.32%
EPS 11.55 12.10 14.01 13.80 12.89 11.80 10.32 7.77%
DPS 9.80 9.80 11.21 2.34 1.40 2.80 1.42 261.21%
NAPS 1.2334 1.295 0.9337 1.2797 1.2795 1.2716 0.9344 20.27%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.59 1.68 1.62 1.53 1.62 1.54 1.66 -
P/RPS 0.92 0.94 0.87 0.81 0.84 0.79 0.86 4.58%
P/EPS 12.87 12.93 10.80 10.36 11.73 12.20 15.03 -9.80%
EY 7.77 7.73 9.26 9.65 8.52 8.20 6.65 10.90%
DY 6.60 6.25 7.41 1.63 0.93 1.95 0.92 270.63%
P/NAPS 1.20 1.21 1.62 1.12 1.18 1.13 1.66 -19.40%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 20/11/14 28/08/14 20/05/14 20/02/14 - - -
Price 1.74 1.64 1.56 1.70 1.63 0.00 0.00 -
P/RPS 1.01 0.91 0.84 0.90 0.85 0.00 0.00 -
P/EPS 14.08 12.62 10.40 11.51 11.81 0.00 0.00 -
EY 7.10 7.92 9.62 8.69 8.47 0.00 0.00 -
DY 6.03 6.40 7.69 1.47 0.92 0.00 0.00 -
P/NAPS 1.32 1.18 1.56 1.24 1.19 0.00 0.00 -

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
Post a Comment