[YTLREIT] QoQ TTM Result on 31-Dec-2023 [#2]

Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 11.36%
YoY- 41.49%
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 520,582 505,484 486,830 475,685 426,292 385,943 363,857 26.88%
PBT 168,367 151,351 146,632 159,180 117,782 95,124 87,020 55.08%
Tax -6,600 -6,090 -5,411 -3,874 -3,452 -3,189 -3,148 63.58%
NP 161,767 145,261 141,221 155,306 114,330 91,935 83,872 54.76%
-
NP to SH 161,767 145,261 141,221 155,306 114,330 91,935 83,872 54.76%
-
Tax Rate 3.92% 4.02% 3.69% 2.43% 2.93% 3.35% 3.62% -
Total Cost 358,815 360,223 345,609 320,379 311,962 294,008 279,985 17.93%
-
Net Worth 2,922,515 2,892,347 2,907,346 2,775,426 2,761,450 2,783,267 2,772,699 3.56%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 145,895 126,806 126,806 87,435 87,435 67,493 67,493 66.94%
Div Payout % 90.19% 87.30% 89.79% 56.30% 76.48% 73.41% 80.47% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,922,515 2,892,347 2,907,346 2,775,426 2,761,450 2,783,267 2,772,699 3.56%
NOSH 1,704,388 1,704,388 1,704,388 1,704,388 1,704,388 1,704,388 1,704,388 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 31.07% 28.74% 29.01% 32.65% 26.82% 23.82% 23.05% -
ROE 5.54% 5.02% 4.86% 5.60% 4.14% 3.30% 3.02% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 30.54 29.66 28.56 27.91 25.01 22.64 21.35 26.87%
EPS 9.49 8.52 8.29 9.11 6.71 5.39 4.92 54.76%
DPS 8.56 7.44 7.44 5.13 5.13 3.96 3.96 66.94%
NAPS 1.7147 1.697 1.7058 1.6284 1.6202 1.633 1.6268 3.56%
Adjusted Per Share Value based on latest NOSH - 1,704,388
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 30.54 29.66 28.56 27.91 25.01 22.64 21.35 26.87%
EPS 9.49 8.52 8.29 9.11 6.71 5.39 4.92 54.76%
DPS 8.56 7.44 7.44 5.13 5.13 3.96 3.96 66.94%
NAPS 1.7147 1.697 1.7058 1.6284 1.6202 1.633 1.6268 3.56%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.03 1.02 0.95 0.955 0.92 0.895 0.945 -
P/RPS 3.37 3.44 3.33 3.42 3.68 3.95 4.43 -16.62%
P/EPS 10.85 11.97 11.47 10.48 13.72 16.59 19.20 -31.57%
EY 9.21 8.36 8.72 9.54 7.29 6.03 5.21 46.04%
DY 8.31 7.29 7.83 5.37 5.58 4.42 4.19 57.65%
P/NAPS 0.60 0.60 0.56 0.59 0.57 0.55 0.58 2.27%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 23/11/23 31/07/23 25/05/23 23/02/23 24/11/22 01/08/22 -
Price 1.23 1.03 0.98 0.95 0.995 0.90 0.94 -
P/RPS 4.03 3.47 3.43 3.40 3.98 3.97 4.40 -5.67%
P/EPS 12.96 12.09 11.83 10.43 14.83 16.69 19.10 -22.72%
EY 7.72 8.27 8.45 9.59 6.74 5.99 5.24 29.38%
DY 6.96 7.22 7.59 5.40 5.16 4.40 4.21 39.68%
P/NAPS 0.72 0.61 0.57 0.58 0.61 0.55 0.58 15.46%

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