[YTLREIT] QoQ TTM Result on 30-Sep-2019 [#1]

Stock

[YTLREIT] YTL HOSPITALITY REIT

Announcement Date

26-Nov-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

30-Sep-2019 [#1]

Profit Trend

QoQ- 26.69%

YoY- -44.32%

Quarter Report

YTLREIT 1Q 2019 30092019 (Final).pdf

Latest QR

Upcoming QR

YTLREIT's Result

YTLREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
TTM Result
Revenue	426,446	475,339	496,390	497,756	490,905	488,842	492,098	-9.11%
YoY %	-10.29%	-4.24%	-0.27%	1.40%	0.42%	-0.66%	-	-
Horiz. %	86.66%	96.59%	100.87%	101.15%	99.76%	99.34%	100.00%	-
PBT	13,141	159,151	119,626	136,176	107,841	152,142	202,986	-83.90%
YoY %	-91.74%	33.04%	-12.15%	26.27%	-29.12%	-25.05%	-	-
Horiz. %	6.47%	78.40%	58.93%	67.09%	53.13%	74.95%	100.00%	-
Tax	-3,547	-3,275	-3,367	-3,565	-3,168	-3,035	-2,869	15.20%
YoY %	-8.31%	2.73%	5.55%	-12.53%	-4.38%	-5.79%	-	-
Horiz. %	123.63%	114.15%	117.36%	124.26%	110.42%	105.79%	100.00%	-
NP	9,594	155,876	116,259	132,611	104,673	149,107	200,117	-86.82%
YoY %	-93.85%	34.08%	-12.33%	26.69%	-29.80%	-25.49%	-	-
Horiz. %	4.79%	77.89%	58.10%	66.27%	52.31%	74.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,594	155,876	116,259	132,611	104,673	149,107	200,117	-86.82%
YoY %	-93.85%	34.08%	-12.33%	26.69%	-29.80%	-25.49%	-	-
Horiz. %	4.79%	77.89%	58.10%	66.27%	52.31%	74.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.99%	2.06%	2.81%	2.62%	2.94%	1.99%	1.41%	-
YoY %	1,210.19%	-26.69%	7.25%	-10.88%	47.74%	41.13%	-	-
Horiz. %	1,914.18%	146.10%	199.29%	185.82%	208.51%	141.13%	100.00%	-
Total Cost	416,852	319,463	380,131	365,145	386,232	339,735	291,981	26.81%
YoY %	30.49%	-15.96%	4.10%	-5.46%	13.69%	16.36%	-	-
Horiz. %	142.77%	109.41%	130.19%	125.06%	132.28%	116.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,555,901	2,659,869	2,699,240	2,699,070	2,737,078	2,643,336	2,672,652	-2.93%
YoY %	-3.91%	-1.46%	0.01%	-1.39%	3.55%	-1.10%	-	-
Horiz. %	95.63%	99.52%	100.99%	100.99%	102.41%	98.90%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	114,534	101,922	134,476	134,817	134,135	131,919	132,431	-9.23%
YoY %	12.37%	-24.21%	-0.25%	0.51%	1.68%	-0.39%	-	-
Horiz. %	86.49%	76.96%	101.54%	101.80%	101.29%	99.61%	100.00%	-
Div Payout %	1,193.82%	65.39%	115.67%	101.66%	128.15%	88.47%	66.18%	-
YoY %	1,725.69%	-43.47%	13.78%	-20.67%	44.85%	33.68%	-	-
Horiz. %	1,803.90%	98.81%	174.78%	153.61%	193.64%	133.68%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	2,555,901	2,659,869	2,699,240	2,699,070	2,737,078	2,643,336	2,672,652	-2.93%
YoY %	-3.91%	-1.46%	0.01%	-1.39%	3.55%	-1.10%	-	-
Horiz. %	95.63%	99.52%	100.99%	100.99%	102.41%	98.90%	100.00%	-
NOSH	1,704,388	1,704,388	1,704,388	1,704,388	1,704,388	1,704,388	1,704,388	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%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	2.25%	32.79%	23.42%	26.64%	21.32%	30.50%	40.67%	-
YoY %	-93.14%	40.01%	-12.09%	24.95%	-30.10%	-25.01%	-	-
Horiz. %	5.53%	80.62%	57.59%	65.50%	52.42%	74.99%	100.00%	-
ROE	0.38%	5.86%	4.31%	4.91%	3.82%	5.64%	7.49%	-
YoY %	-93.52%	35.96%	-12.22%	28.53%	-32.27%	-24.70%	-	-
Horiz. %	5.07%	78.24%	57.54%	65.55%	51.00%	75.30%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	25.02	27.89	29.12	29.20	28.80	28.68	28.87	-9.10%
YoY %	-10.29%	-4.22%	-0.27%	1.39%	0.42%	-0.66%	-	-
Horiz. %	86.66%	96.61%	100.87%	101.14%	99.76%	99.34%	100.00%	-
EPS	0.56	9.15	6.82	7.78	6.14	8.75	11.74	-86.87%
YoY %	-93.88%	34.16%	-12.34%	26.71%	-29.83%	-25.47%	-	-
Horiz. %	4.77%	77.94%	58.09%	66.27%	52.30%	74.53%	100.00%	-
DPS	6.72	5.98	7.89	7.91	7.87	7.74	7.77	-9.23%
YoY %	12.37%	-24.21%	-0.25%	0.51%	1.68%	-0.39%	-	-
Horiz. %	86.49%	76.96%	101.54%	101.80%	101.29%	99.61%	100.00%	-
NAPS	1.4996	1.5606	1.5837	1.5836	1.6059	1.5509	1.5681	-2.93%
YoY %	-3.91%	-1.46%	0.01%	-1.39%	3.55%	-1.10%	-	-
Horiz. %	95.63%	99.52%	100.99%	100.99%	102.41%	98.90%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,704,388
RPS	25.03	27.90	29.14	29.22	28.81	28.69	28.88	-9.10%
YoY %	-10.29%	-4.26%	-0.27%	1.42%	0.42%	-0.66%	-	-
Horiz. %	86.67%	96.61%	100.90%	101.18%	99.76%	99.34%	100.00%	-
EPS	0.56	9.15	6.82	7.78	6.14	8.75	11.75	-86.87%
YoY %	-93.88%	34.16%	-12.34%	26.71%	-29.83%	-25.53%	-	-
Horiz. %	4.77%	77.87%	58.04%	66.21%	52.26%	74.47%	100.00%	-
DPS	6.72	5.98	7.89	7.91	7.87	7.74	7.77	-9.23%
YoY %	12.37%	-24.21%	-0.25%	0.51%	1.68%	-0.39%	-	-
Horiz. %	86.49%	76.96%	101.54%	101.80%	101.29%	99.61%	100.00%	-
NAPS	1.5002	1.5612	1.5843	1.5842	1.6065	1.5515	1.5687	-2.93%
YoY %	-3.91%	-1.46%	0.01%	-1.39%	3.54%	-1.10%	-	-
Horiz. %	95.63%	99.52%	100.99%	100.99%	102.41%	98.90%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	1.05	0.915	1.36	1.34	1.34	1.28	1.18	-
P/RPS	4.20	3.28	4.67	4.59	4.65	4.46	4.09	1.78%
YoY %	28.05%	-29.76%	1.74%	-1.29%	4.26%	9.05%	-	-
Horiz. %	102.69%	80.20%	114.18%	112.22%	113.69%	109.05%	100.00%	-
P/EPS	186.53	10.00	19.94	17.22	21.82	14.63	10.05	602.25%
YoY %	1,765.30%	-49.85%	15.80%	-21.08%	49.15%	45.57%	-	-
Horiz. %	1,856.02%	99.50%	198.41%	171.34%	217.11%	145.57%	100.00%	-
EY	0.54	10.00	5.02	5.81	4.58	6.83	9.95	-85.69%
YoY %	-94.60%	99.20%	-13.60%	26.86%	-32.94%	-31.36%	-	-
Horiz. %	5.43%	100.50%	50.45%	58.39%	46.03%	68.64%	100.00%	-
DY	6.40	6.54	5.80	5.90	5.87	6.05	6.58	-1.83%
YoY %	-2.14%	12.76%	-1.69%	0.51%	-2.98%	-8.05%	-	-
Horiz. %	97.26%	99.39%	88.15%	89.67%	89.21%	91.95%	100.00%	-
P/NAPS	0.70	0.59	0.86	0.85	0.83	0.83	0.75	-4.49%
YoY %	18.64%	-31.40%	1.18%	2.41%	0.00%	10.67%	-	-
Horiz. %	93.33%	78.67%	114.67%	113.33%	110.67%	110.67%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	30/07/20	16/06/20	20/02/20	26/11/19	31/07/19	31/05/19	27/02/19	-
Price	0.95	1.09	1.37	1.36	1.30	1.34	1.30	-
P/RPS	3.80	3.91	4.70	4.66	4.51	4.67	4.50	-10.66%
YoY %	-2.81%	-16.81%	0.86%	3.33%	-3.43%	3.78%	-	-
Horiz. %	84.44%	86.89%	104.44%	103.56%	100.22%	103.78%	100.00%	-
P/EPS	168.77	11.92	20.08	17.48	21.17	15.32	11.07	515.86%
YoY %	1,315.86%	-40.64%	14.87%	-17.43%	38.19%	38.39%	-	-
Horiz. %	1,524.57%	107.68%	181.39%	157.90%	191.24%	138.39%	100.00%	-
EY	0.59	8.39	4.98	5.72	4.72	6.53	9.03	-83.80%
YoY %	-92.97%	68.47%	-12.94%	21.19%	-27.72%	-27.69%	-	-
Horiz. %	6.53%	92.91%	55.15%	63.34%	52.27%	72.31%	100.00%	-
DY	7.07	5.49	5.76	5.82	6.05	5.78	5.98	11.82%
YoY %	28.78%	-4.69%	-1.03%	-3.80%	4.67%	-3.34%	-	-
Horiz. %	118.23%	91.81%	96.32%	97.32%	101.17%	96.66%	100.00%	-
P/NAPS	0.63	0.70	0.87	0.86	0.81	0.86	0.83	-16.80%
YoY %	-10.00%	-19.54%	1.16%	6.17%	-5.81%	3.61%	-	-
Horiz. %	75.90%	84.34%	104.82%	103.61%	97.59%	103.61%	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