[YTL] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 34.19%
YoY- 9.09%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 13,968,600 17,793,556 17,937,120 20,842,992 20,288,520 18,172,196 17,620,196 -3.79%
PBT 1,385,180 2,866,408 2,020,708 2,628,772 2,601,612 2,120,572 2,495,264 -9.33%
Tax -332,584 -1,589,164 -519,796 -249,200 -465,088 -561,192 -629,248 -10.07%
NP 1,052,596 1,277,244 1,500,912 2,379,572 2,136,524 1,559,380 1,866,016 -9.09%
-
NP to SH 601,320 810,460 864,512 1,710,248 1,567,720 1,007,332 1,115,624 -9.77%
-
Tax Rate 24.01% 55.44% 25.72% 9.48% 17.88% 26.46% 25.22% -
Total Cost 12,916,004 16,516,312 16,436,208 18,463,420 18,151,996 16,612,816 15,754,180 -3.25%
-
Net Worth 15,032,999 15,770,548 14,374,063 14,113,697 11,864,878 10,754,434 9,601,976 7.75%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 622,663 3,890 - - -
Div Payout % - - - 36.41% 0.25% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 15,032,999 15,770,548 14,374,063 14,113,697 11,864,878 10,754,434 9,601,976 7.75%
NOSH 10,439,582 10,444,071 10,341,053 10,377,718 9,725,309 8,962,028 1,794,761 34.06%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.54% 7.18% 8.37% 11.42% 10.53% 8.58% 10.59% -
ROE 4.00% 5.14% 6.01% 12.12% 13.21% 9.37% 11.62% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 133.80 170.37 173.46 200.84 208.62 202.77 981.76 -28.24%
EPS 5.76 7.76 8.36 16.48 16.12 11.24 62.16 -32.70%
DPS 0.00 0.00 0.00 6.00 0.04 0.00 0.00 -
NAPS 1.44 1.51 1.39 1.36 1.22 1.20 5.35 -19.63%
Adjusted Per Share Value based on latest NOSH - 10,377,718
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 125.85 160.31 161.61 187.79 182.79 163.72 158.75 -3.79%
EPS 5.42 7.30 7.79 15.41 14.12 9.08 10.05 -9.77%
DPS 0.00 0.00 0.00 5.61 0.04 0.00 0.00 -
NAPS 1.3544 1.4209 1.295 1.2716 1.069 0.9689 0.8651 7.74%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.79 1.60 1.68 1.54 1.72 1.25 1.41 -
P/RPS 1.34 0.94 0.97 0.77 0.82 0.62 0.14 45.66%
P/EPS 31.08 20.62 20.10 9.34 10.67 11.12 2.27 54.60%
EY 3.22 4.85 4.98 10.70 9.37 8.99 44.09 -35.32%
DY 0.00 0.00 0.00 3.90 0.02 0.00 0.00 -
P/NAPS 1.24 1.06 1.21 1.13 1.41 1.04 0.26 29.70%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 26/11/15 20/11/14 21/11/13 22/11/12 17/11/11 25/11/10 -
Price 1.55 1.54 1.64 1.62 1.74 1.34 1.60 -
P/RPS 1.16 0.90 0.95 0.81 0.83 0.66 0.16 39.07%
P/EPS 26.91 19.85 19.62 9.83 10.79 11.92 2.57 47.85%
EY 3.72 5.04 5.10 10.17 9.26 8.39 38.85 -32.33%
DY 0.00 0.00 0.00 3.70 0.02 0.00 0.00 -
P/NAPS 1.08 1.02 1.18 1.19 1.43 1.12 0.30 23.77%

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