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

Stock
[YTLREIT] YTL HOSPITALITY REIT
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 15.4%
YoY- -15.65%
Quarter Report
Latest QR
Upcoming QR
YTLREIT's Result
YTLREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 440,522 429,060 431,076 434,518 170,464 49,360 29,880 56.52%
PBT -97,534 -103,778 53,094 68,690 80,172 135,636 60,294 -
Tax -3,132 -2,136 -2,702 -1,930 -1,028 -1,532 -2,368 4.76%
NP -100,666 -105,914 50,392 66,760 79,144 134,104 57,926 -
-
NP to SH -100,666 -105,914 50,392 66,760 79,144 134,104 57,926 -
-
Tax Rate - - 5.09% 2.81% 1.28% 1.13% 3.93% -
Total Cost 541,188 534,974 380,684 367,758 91,320 -84,744 -28,046 -
-
Net Worth 1,926,782 1,837,607 1,551,675 1,286,984 1,477,663 1,517,018 1,363,380 5.92%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 120,137 101,677 100,518 103,319 95,025 106,276 77,470 7.57%
Div Payout % 0.00% 0.00% 199.47% 154.76% 120.07% 79.25% 133.74% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,926,782 1,837,607 1,551,675 1,286,984 1,477,663 1,517,018 1,363,380 5.92%
NOSH 1,704,388 1,323,925 1,326,105 1,324,603 1,323,478 1,325,138 1,177,357 6.35%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -22.85% -24.69% 11.69% 15.36% 46.43% 271.69% 193.86% -
ROE -5.22% -5.76% 3.25% 5.19% 5.36% 8.84% 4.25% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.68 32.41 32.51 32.80 12.88 3.72 2.54 52.22%
EPS -7.42 -8.00 3.80 5.04 5.98 10.12 4.92 -
DPS 8.64 7.68 7.58 7.80 7.18 8.02 6.58 4.63%
NAPS 1.3857 1.388 1.1701 0.9716 1.1165 1.1448 1.158 3.03%
Adjusted Per Share Value based on latest NOSH - 1,322,867
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 25.86 25.18 25.30 25.50 10.01 2.90 1.75 56.58%
EPS -5.91 -6.22 2.96 3.92 4.65 7.87 3.40 -
DPS 7.05 5.97 5.90 6.06 5.58 6.24 4.55 7.56%
NAPS 1.1309 1.0786 0.9108 0.7554 0.8673 0.8904 0.8002 5.92%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.09 1.04 0.995 1.01 1.11 0.88 0.88 -
P/RPS 3.44 3.21 3.06 3.08 8.62 23.62 34.67 -31.93%
P/EPS -15.06 -13.00 26.18 20.04 18.56 8.70 17.89 -
EY -6.64 -7.69 3.82 4.99 5.39 11.50 5.59 -
DY 7.93 7.38 7.62 7.72 6.47 9.11 7.48 0.97%
P/NAPS 0.79 0.75 0.85 1.04 0.99 0.77 0.76 0.64%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 12/02/15 20/02/14 17/01/13 17/01/12 18/01/11 -
Price 1.19 1.08 1.04 0.95 1.12 0.89 0.88 -
P/RPS 3.76 3.33 3.20 2.90 8.70 23.89 34.67 -30.91%
P/EPS -16.44 -13.50 27.37 18.85 18.73 8.79 17.89 -
EY -6.08 -7.41 3.65 5.31 5.34 11.37 5.59 -
DY 7.26 7.11 7.29 8.21 6.41 9.01 7.48 -0.49%
P/NAPS 0.86 0.78 0.89 0.98 1.00 0.78 0.76 2.07%

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