[YTL] YoY Annualized Quarter Result on 30-Dec-2012 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Dec-2012 [#2]
Profit Trend
QoQ- -16.52%
YoY- 33.76%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 30/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 16,773,570 17,411,276 20,234,082 20,389,600 19,736,486 17,809,358 15,714,700 1.09%
PBT 2,139,400 2,449,350 3,087,160 2,413,090 2,280,492 2,209,416 2,035,738 0.83%
Tax -594,938 -585,250 -380,536 -513,008 -612,590 -606,918 -527,712 2.01%
NP 1,544,462 1,864,100 2,706,624 1,900,082 1,667,902 1,602,498 1,508,026 0.39%
-
NP to SH 875,074 1,075,270 1,622,196 1,308,780 978,430 886,176 847,476 0.53%
-
Tax Rate 27.81% 23.89% 12.33% 21.26% 26.86% 27.47% 25.92% -
Total Cost 15,229,108 15,547,176 17,527,458 18,489,518 18,068,584 16,206,860 14,206,674 1.16%
-
Net Worth 14,376,216 13,673,954 14,209,772 12,922,393 10,881,436 9,651,066 9,735,735 6.70%
Dividend
31/12/15 31/12/14 31/12/13 30/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 311,162 6,202 - - - -
Div Payout % - - 19.18% 0.47% - - - -
Equity
31/12/15 31/12/14 31/12/13 30/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 14,376,216 13,673,954 14,209,772 12,922,393 10,881,436 9,651,066 9,735,735 6.70%
NOSH 10,417,548 10,359,055 10,372,096 10,337,914 8,992,922 1,793,878 1,796,261 34.02%
Ratio Analysis
31/12/15 31/12/14 31/12/13 30/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.21% 10.71% 13.38% 9.32% 8.45% 9.00% 9.60% -
ROE 6.09% 7.86% 11.42% 10.13% 8.99% 9.18% 8.70% -
Per Share
31/12/15 31/12/14 31/12/13 30/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 161.01 168.08 195.08 197.23 219.47 992.79 874.86 -24.57%
EPS 8.40 10.38 15.64 12.66 10.88 49.40 47.18 -24.98%
DPS 0.00 0.00 3.00 0.06 0.00 0.00 0.00 -
NAPS 1.38 1.32 1.37 1.25 1.21 5.38 5.42 -20.37%
Adjusted Per Share Value based on latest NOSH - 10,333,071
31/12/15 31/12/14 31/12/13 30/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 151.62 157.38 182.90 184.30 178.40 160.98 142.05 1.09%
EPS 7.91 9.72 14.66 11.83 8.84 8.01 7.66 0.53%
DPS 0.00 0.00 2.81 0.06 0.00 0.00 0.00 -
NAPS 1.2995 1.236 1.2844 1.1681 0.9836 0.8724 0.88 6.70%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 30/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 28/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.57 1.59 1.62 1.84 1.39 1.58 1.37 -
P/RPS 0.98 0.95 0.83 0.93 0.63 0.16 0.16 35.24%
P/EPS 18.69 15.32 10.36 14.53 12.78 3.20 2.90 36.39%
EY 5.35 6.53 9.65 6.88 7.83 31.27 34.44 -26.67%
DY 0.00 0.00 1.85 0.03 0.00 0.00 0.00 -
P/NAPS 1.14 1.20 1.18 1.47 1.15 0.29 0.25 28.75%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 30/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 12/02/15 20/02/14 21/02/13 23/02/12 24/02/11 25/02/10 -
Price 1.56 1.74 1.63 1.60 1.33 1.32 1.35 -
P/RPS 0.97 1.04 0.84 0.81 0.61 0.13 0.15 36.47%
P/EPS 18.57 16.76 10.42 12.64 12.22 2.67 2.86 36.56%
EY 5.38 5.97 9.60 7.91 8.18 37.42 34.95 -26.78%
DY 0.00 0.00 1.84 0.04 0.00 0.00 0.00 -
P/NAPS 1.13 1.32 1.19 1.28 1.10 0.25 0.25 28.57%

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