[YTL] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -5.15%
YoY- 23.95%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 30/12/12 31/12/12 31/12/11 CAGR
Revenue 14,228,450 16,773,570 17,411,276 20,234,082 20,389,600 20,389,600 19,736,486 -6.32%
PBT 1,496,614 2,139,400 2,449,350 3,087,160 2,413,090 2,413,090 2,280,492 -8.07%
Tax -352,392 -594,938 -585,250 -380,536 -513,008 -513,008 -612,590 -10.45%
NP 1,144,222 1,544,462 1,864,100 2,706,624 1,900,082 1,900,082 1,667,902 -7.25%
-
NP to SH 596,044 875,074 1,075,270 1,622,196 1,308,780 1,308,780 978,430 -9.42%
-
Tax Rate 23.55% 27.81% 23.89% 12.33% 21.26% 21.26% 26.86% -
Total Cost 13,084,228 15,229,108 15,547,176 17,527,458 18,489,518 18,489,518 18,068,584 -6.24%
-
Net Worth 14,494,614 14,376,216 13,673,954 14,209,772 12,922,393 0 10,881,436 5.89%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 30/12/12 31/12/12 31/12/11 CAGR
Div - - - 311,162 6,202 516,895 - -
Div Payout % - - - 19.18% 0.47% 39.49% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 30/12/12 31/12/12 31/12/11 CAGR
Net Worth 14,494,614 14,376,216 13,673,954 14,209,772 12,922,393 0 10,881,436 5.89%
NOSH 10,910,559 10,417,548 10,359,055 10,372,096 10,337,914 10,337,914 8,992,922 3.93%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 30/12/12 31/12/12 31/12/11 CAGR
NP Margin 8.04% 9.21% 10.71% 13.38% 9.32% 9.32% 8.45% -
ROE 4.11% 6.09% 7.86% 11.42% 10.13% 0.00% 8.99% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 30/12/12 31/12/12 31/12/11 CAGR
RPS 136.45 161.01 168.08 195.08 197.23 197.23 219.47 -9.05%
EPS 5.68 8.40 10.38 15.64 12.66 12.66 10.88 -12.17%
DPS 0.00 0.00 0.00 3.00 0.06 5.00 0.00 -
NAPS 1.39 1.38 1.32 1.37 1.25 0.00 1.21 2.80%
Adjusted Per Share Value based on latest NOSH - 10,365,837
31/12/16 31/12/15 31/12/14 31/12/13 30/12/12 31/12/12 31/12/11 CAGR
RPS 128.61 151.62 157.38 182.90 184.30 184.30 178.40 -6.32%
EPS 5.39 7.91 9.72 14.66 11.83 11.83 8.84 -9.41%
DPS 0.00 0.00 0.00 2.81 0.06 4.67 0.00 -
NAPS 1.3102 1.2995 1.236 1.2844 1.1681 0.00 0.9836 5.89%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 30/12/12 31/12/12 31/12/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 28/12/12 31/12/12 30/12/11 -
Price 1.55 1.57 1.59 1.62 1.84 1.90 1.39 -
P/RPS 1.14 0.98 0.95 0.83 0.93 0.96 0.63 12.57%
P/EPS 27.12 18.69 15.32 10.36 14.53 15.01 12.78 16.21%
EY 3.69 5.35 6.53 9.65 6.88 6.66 7.83 -13.95%
DY 0.00 0.00 0.00 1.85 0.03 2.63 0.00 -
P/NAPS 1.12 1.14 1.20 1.18 1.47 0.00 1.15 -0.52%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 30/12/12 31/12/12 31/12/11 CAGR
Date 23/02/17 25/02/16 12/02/15 20/02/14 21/02/13 - 23/02/12 -
Price 1.55 1.56 1.74 1.63 1.60 0.00 1.33 -
P/RPS 1.14 0.97 1.04 0.84 0.81 0.00 0.61 13.30%
P/EPS 27.12 18.57 16.76 10.42 12.64 0.00 12.22 17.26%
EY 3.69 5.38 5.97 9.60 7.91 0.00 8.18 -14.70%
DY 0.00 0.00 0.00 1.84 0.04 0.00 0.00 -
P/NAPS 1.12 1.13 1.32 1.19 1.28 0.00 1.10 0.36%

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