[YTL] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -3.81%
YoY- 10.56%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 16,006,040 16,941,097 19,549,773 19,930,049 20,144,008 17,528,569 15,715,326 0.30%
PBT 2,078,736 2,461,065 2,956,856 2,330,556 2,446,149 2,308,394 2,287,869 -1.58%
Tax -517,794 -692,290 -387,681 -502,045 -630,165 -597,005 -587,222 -2.07%
NP 1,560,941 1,768,774 2,569,174 1,828,510 1,815,984 1,711,389 1,700,646 -1.41%
-
NP to SH 889,886 1,027,742 1,601,217 1,258,953 1,138,718 1,006,857 1,005,773 -2.01%
-
Tax Rate 24.91% 28.13% 13.11% 21.54% 25.76% 25.86% 25.67% -
Total Cost 14,445,098 15,172,322 16,980,598 18,101,538 18,328,024 15,817,180 14,014,680 0.50%
-
Net Worth 13,952,202 14,108,984 14,195,433 12,838,011 10,930,216 10,224,026 10,131,986 5.47%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - 345,387 4,141 2,470 - - -
Div Payout % - - 21.57% 0.33% 0.22% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 13,952,202 14,108,984 14,195,433 12,838,011 10,930,216 10,224,026 10,131,986 5.47%
NOSH 10,412,091 10,374,252 10,361,630 10,353,234 9,262,895 1,793,688 1,796,451 33.98%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.75% 10.44% 13.14% 9.17% 9.02% 9.76% 10.82% -
ROE 6.38% 7.28% 11.28% 9.81% 10.42% 9.85% 9.93% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 153.73 163.30 188.67 192.50 217.47 977.24 874.80 -25.13%
EPS 8.55 9.91 15.45 12.16 12.29 56.13 55.99 -26.86%
DPS 0.00 0.00 3.33 0.04 0.03 0.00 0.00 -
NAPS 1.34 1.36 1.37 1.24 1.18 5.70 5.64 -21.28%
Adjusted Per Share Value based on latest NOSH - 10,350,893
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 144.21 152.63 176.14 179.56 181.49 157.93 141.59 0.30%
EPS 8.02 9.26 14.43 11.34 10.26 9.07 9.06 -2.00%
DPS 0.00 0.00 3.11 0.04 0.02 0.00 0.00 -
NAPS 1.257 1.2712 1.279 1.1567 0.9848 0.9211 0.9129 5.47%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.64 1.67 1.53 1.63 1.68 1.39 1.41 -
P/RPS 1.07 1.02 0.81 0.85 0.77 0.14 0.16 37.22%
P/EPS 19.19 16.86 9.90 13.40 13.67 2.48 2.52 40.22%
EY 5.21 5.93 10.10 7.46 7.32 40.38 39.71 -28.69%
DY 0.00 0.00 2.18 0.02 0.02 0.00 0.00 -
P/NAPS 1.22 1.23 1.12 1.31 1.42 0.24 0.25 30.20%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 21/05/15 20/05/14 23/05/13 22/05/12 26/05/11 27/05/10 -
Price 1.60 1.65 1.70 1.72 1.64 1.52 1.34 -
P/RPS 1.04 1.01 0.90 0.89 0.75 0.16 0.15 38.04%
P/EPS 18.72 16.66 11.00 14.14 13.34 2.71 2.39 40.87%
EY 5.34 6.00 9.09 7.07 7.50 36.93 41.78 -29.00%
DY 0.00 0.00 1.96 0.02 0.02 0.00 0.00 -
P/NAPS 1.19 1.21 1.24 1.39 1.39 0.27 0.24 30.55%

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