[YTL] QoQ TTM Result on 31-Mar-2017 [#3]

Stock

[YTL] YTL CORPORATION BHD

Announcement Date

25-May-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

31-Mar-2017 [#3]

Profit Trend

QoQ- 7.22%

YoY- -8.89%

Quarter Report

YTLCorp - 3Q 31032017 (Final).pdf

Latest QR

Upcoming QR

YTL's Result

YTL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	15,442,571	15,165,450	14,727,738	14,203,572	14,104,945	14,421,266	15,377,505	0.28%
YoY %	1.83%	2.97%	3.69%	0.70%	-2.19%	-6.22%	-	-
Horiz. %	100.42%	98.62%	95.77%	92.37%	91.72%	93.78%	100.00%	-
PBT	1,764,257	1,770,666	1,899,023	1,965,089	1,941,138	2,133,977	2,504,284	-20.77%
YoY %	-0.36%	-6.76%	-3.36%	1.23%	-9.04%	-14.79%	-	-
Horiz. %	70.45%	70.71%	75.83%	78.47%	77.51%	85.21%	100.00%	-
Tax	-329,128	-321,494	-496,258	-237,536	-254,300	-303,181	-617,326	-34.17%
YoY %	-2.37%	35.22%	-108.92%	6.59%	16.12%	50.89%	-	-
Horiz. %	53.32%	52.08%	80.39%	38.48%	41.19%	49.11%	100.00%	-
NP	1,435,129	1,449,172	1,402,765	1,727,553	1,686,838	1,830,796	1,886,958	-16.63%
YoY %	-0.97%	3.31%	-18.80%	2.41%	-7.86%	-2.98%	-	-
Horiz. %	76.06%	76.80%	74.34%	91.55%	89.39%	97.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	767,255	788,854	796,287	832,990	776,916	864,146	916,431	-11.14%
YoY %	-2.74%	-0.93%	-4.41%	7.22%	-10.09%	-5.71%	-	-
Horiz. %	83.72%	86.08%	86.89%	90.90%	84.78%	94.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.66%	18.16%	26.13%	12.09%	13.10%	14.21%	24.65%	-
YoY %	2.75%	-30.50%	116.13%	-7.71%	-7.81%	-42.35%	-	-
Horiz. %	75.70%	73.67%	106.00%	49.05%	53.14%	57.65%	100.00%	-
Total Cost	14,007,442	13,716,278	13,324,973	12,476,019	12,418,107	12,590,470	13,490,547	2.53%
YoY %	2.12%	2.94%	6.80%	0.47%	-1.37%	-6.67%	-	-
Horiz. %	103.83%	101.67%	98.77%	92.48%	92.05%	93.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,011,831	15,065,349	14,690,287	14,586,101	14,494,614	15,032,999	14,589,119	-2.64%
YoY %	-6.99%	2.55%	0.71%	0.63%	-3.58%	3.04%	-	-
Horiz. %	96.04%	103.26%	100.69%	99.98%	99.35%	103.04%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	520,932	520,932	520,932	989,976	989,976	989,976	989,976	-34.74%
YoY %	0.00%	0.00%	-47.38%	0.00%	0.00%	0.00%	-	-
Horiz. %	52.62%	52.62%	52.62%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	67.90%	66.04%	65.42%	118.85%	127.42%	114.56%	108.03%	-
YoY %	2.82%	0.95%	-44.96%	-6.73%	11.23%	6.04%	-	-
Horiz. %	62.85%	61.13%	60.56%	110.02%	117.95%	106.04%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	14,011,831	15,065,349	14,690,287	14,586,101	14,494,614	15,032,999	14,589,119	-2.64%
YoY %	-6.99%	2.55%	0.71%	0.63%	-3.58%	3.04%	-	-
Horiz. %	96.04%	103.26%	100.69%	99.98%	99.35%	103.04%	100.00%	-
NOSH	10,910,559	10,910,559	10,910,559	10,418,644	10,910,559	10,439,582	10,420,800	3.10%
YoY %	0.00%	0.00%	4.72%	-4.51%	4.51%	0.18%	-	-
Horiz. %	104.70%	104.70%	104.70%	99.98%	104.70%	100.18%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	9.29%	9.56%	9.52%	12.16%	11.96%	12.70%	12.27%	-
YoY %	-2.82%	0.42%	-21.71%	1.67%	-5.83%	3.50%	-	-
Horiz. %	75.71%	77.91%	77.59%	99.10%	97.47%	103.50%	100.00%	-
ROE	5.48%	5.24%	5.42%	5.71%	5.36%	5.75%	6.28%	-
YoY %	4.58%	-3.32%	-5.08%	6.53%	-6.78%	-8.44%	-	-
Horiz. %	87.26%	83.44%	86.31%	90.92%	85.35%	91.56%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	146.58	143.95	141.36	136.33	135.26	138.14	147.57	-0.44%
YoY %	1.83%	1.83%	3.69%	0.79%	-2.08%	-6.39%	-	-
Horiz. %	99.33%	97.55%	95.79%	92.38%	91.66%	93.61%	100.00%	-
EPS	7.28	7.49	7.64	8.00	7.45	8.28	8.79	-11.77%
YoY %	-2.80%	-1.96%	-4.50%	7.38%	-10.02%	-5.80%	-	-
Horiz. %	82.82%	85.21%	86.92%	91.01%	84.76%	94.20%	100.00%	-
DPS	5.00	5.00	5.00	9.50	9.50	9.50	9.50	-34.73%
YoY %	0.00%	0.00%	-47.37%	0.00%	0.00%	0.00%	-	-
Horiz. %	52.63%	52.63%	52.63%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.33	1.43	1.41	1.40	1.39	1.44	1.40	-3.35%
YoY %	-6.99%	1.42%	0.71%	0.72%	-3.47%	2.86%	-	-
Horiz. %	95.00%	102.14%	100.71%	100.00%	99.29%	102.86%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 10,910,559
RPS	139.58	137.08	133.12	128.38	127.49	130.35	139.00	0.27%
YoY %	1.82%	2.97%	3.69%	0.70%	-2.19%	-6.22%	-	-
Horiz. %	100.42%	98.62%	95.77%	92.36%	91.72%	93.78%	100.00%	-
EPS	6.94	7.13	7.20	7.53	7.02	7.81	8.28	-11.07%
YoY %	-2.66%	-0.97%	-4.38%	7.26%	-10.12%	-5.68%	-	-
Horiz. %	83.82%	86.11%	86.96%	90.94%	84.78%	94.32%	100.00%	-
DPS	4.71	4.71	4.71	8.95	8.95	8.95	8.95	-34.74%
YoY %	0.00%	0.00%	-47.37%	0.00%	0.00%	0.00%	-	-
Horiz. %	52.63%	52.63%	52.63%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.2665	1.3617	1.3278	1.3184	1.3102	1.3588	1.3187	-2.64%
YoY %	-6.99%	2.55%	0.71%	0.63%	-3.58%	3.04%	-	-
Horiz. %	96.04%	103.26%	100.69%	99.98%	99.36%	103.04%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	1.37	1.36	1.46	1.49	1.55	1.79	1.67	-
P/RPS	0.93	0.94	1.03	1.09	1.15	1.30	1.13	-12.14%
YoY %	-1.06%	-8.74%	-5.50%	-5.22%	-11.54%	15.04%	-	-
Horiz. %	82.30%	83.19%	91.15%	96.46%	101.77%	115.04%	100.00%	-
P/EPS	18.81	18.16	19.10	18.64	20.80	21.62	18.99	-0.63%
YoY %	3.58%	-4.92%	2.47%	-10.38%	-3.79%	13.85%	-	-
Horiz. %	99.05%	95.63%	100.58%	98.16%	109.53%	113.85%	100.00%	-
EY	5.32	5.51	5.23	5.37	4.81	4.62	5.27	0.62%
YoY %	-3.45%	5.35%	-2.61%	11.64%	4.11%	-12.33%	-	-
Horiz. %	100.95%	104.55%	99.24%	101.90%	91.27%	87.67%	100.00%	-
DY	3.65	3.68	3.42	6.38	6.13	5.31	5.69	-25.56%
YoY %	-0.82%	7.60%	-46.39%	4.08%	15.44%	-6.68%	-	-
Horiz. %	64.15%	64.67%	60.11%	112.13%	107.73%	93.32%	100.00%	-
P/NAPS	1.03	0.95	1.04	1.06	1.12	1.24	1.19	-9.15%
YoY %	8.42%	-8.65%	-1.89%	-5.36%	-9.68%	4.20%	-	-
Horiz. %	86.55%	79.83%	87.39%	89.08%	94.12%	104.20%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	23/02/18	22/11/17	29/08/17	25/05/17	23/02/17	17/11/16	25/08/16	-
Price	1.48	1.20	1.40	1.51	1.55	1.55	1.70	-
P/RPS	1.01	0.83	0.99	1.11	1.15	1.12	1.15	-8.26%
YoY %	21.69%	-16.16%	-10.81%	-3.48%	2.68%	-2.61%	-	-
Horiz. %	87.83%	72.17%	86.09%	96.52%	100.00%	97.39%	100.00%	-
P/EPS	20.32	16.03	18.32	18.89	20.80	18.73	19.33	3.37%
YoY %	26.76%	-12.50%	-3.02%	-9.18%	11.05%	-3.10%	-	-
Horiz. %	105.12%	82.93%	94.77%	97.72%	107.60%	96.90%	100.00%	-
EY	4.92	6.24	5.46	5.29	4.81	5.34	5.17	-3.24%
YoY %	-21.15%	14.29%	3.21%	9.98%	-9.93%	3.29%	-	-
Horiz. %	95.16%	120.70%	105.61%	102.32%	93.04%	103.29%	100.00%	-
DY	3.38	4.17	3.57	6.29	6.13	6.13	5.59	-28.42%
YoY %	-18.94%	16.81%	-43.24%	2.61%	0.00%	9.66%	-	-
Horiz. %	60.47%	74.60%	63.86%	112.52%	109.66%	109.66%	100.00%	-
P/NAPS	1.11	0.84	0.99	1.08	1.12	1.08	1.21	-5.57%
YoY %	32.14%	-15.15%	-8.33%	-3.57%	3.70%	-10.74%	-	-
Horiz. %	91.74%	69.42%	81.82%	89.26%	92.56%	89.26%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 16:45:00

EMA 5

5 Mins

BUY

2024-07-05 16:30:00

ADX

30 Mins

BUY

2024-07-05 15:30:00

ADX

30 Mins

SELL

2024-07-05 15:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-07-05 15:30:00

TURTLE SYSTEM 55

30 Mins

SELL

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

969

MPI

MALAYSIAN PACIFIC INDUSTRIES

965

JCY

JCY INTERNATIONAL BERHAD

539

GENTING

GENTING BHD

523

DNEX

DAGANG NEXCHANGE BERHAD

512

YTLPOWR

YTL POWER INTERNATIONAL BHD

468

TOPGLOV

TOP GLOVE CORPORATION BHD

463

MAYBANK

MALAYAN BANKING BHD

446

SNS

SNS NETWORK TECHNOLOGY BERHAD

433

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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