[YTLREIT] YoY Annualized Quarter Result on 31-Mar-2020 [#3]

Stock

[YTLREIT] YTL HOSPITALITY REIT

Announcement Date

16-Jun-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Mar-2020 [#3]

Profit Trend

QoQ- 53.2%

YoY- 62.78%

Quarter Report

YTLREIT 3Q 2020 31032020(Final).pdf

Latest QR

Upcoming QR

YTLREIT's Result

YTLREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Annualized Quarter Result
Revenue	492,357	343,253	315,848	475,564	496,318	512,466	451,400	1.45%
YoY %	43.44%	8.68%	-33.58%	-4.18%	-3.15%	13.53%	-	-
Horiz. %	109.07%	76.04%	69.97%	105.35%	109.95%	113.53%	100.00%	-
PBT	100,544	4,330	-13,894	180,218	111,805	227,800	-93,932	-
YoY %	2,222.03%	131.16%	-107.71%	61.19%	-50.92%	342.52%	-	-
Horiz. %	-107.04%	-4.61%	14.79%	-191.86%	-119.03%	-242.52%	100.00%	-
Tax	-3,688	-2,720	-2,240	-3,210	-3,068	-2,460	-3,412	1.30%
YoY %	-35.59%	-21.43%	30.22%	-4.63%	-24.72%	27.90%	-	-
Horiz. %	108.09%	79.72%	65.65%	94.08%	89.92%	72.10%	100.00%	-
NP	96,856	1,610	-16,134	177,008	108,737	225,340	-97,344	-
YoY %	5,915.90%	109.98%	-109.11%	62.79%	-51.75%	331.49%	-	-
Horiz. %	-99.50%	-1.65%	16.57%	-181.84%	-111.70%	-231.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	96,856	1,610	-16,134	177,008	108,737	225,340	-97,344	-
YoY %	5,915.90%	109.98%	-109.11%	62.79%	-51.75%	331.49%	-	-
Horiz. %	-99.50%	-1.65%	16.57%	-181.84%	-111.70%	-231.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.67%	62.82%	-	1.78%	2.74%	1.08%	-	-
YoY %	-94.16%	0.00%	-	-35.04%	153.70%	0.00%	-	-
Horiz. %	339.81%	5,816.67%	-	164.81%	253.70%	100.00%	-	-
Total Cost	395,501	341,642	331,982	298,556	387,581	287,126	548,744	-5.30%
YoY %	15.76%	2.91%	11.20%	-22.97%	34.99%	-47.68%	-	-
Horiz. %	72.07%	62.26%	60.50%	54.41%	70.63%	52.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,775,426	2,651,176	2,616,236	2,659,869	2,643,336	2,383,247	2,387,167	2.54%
YoY %	4.69%	1.34%	-1.64%	0.63%	10.91%	-0.16%	-	-
Horiz. %	116.26%	111.06%	109.60%	111.42%	110.73%	99.84%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	69,539	42,950	41,132	87,946	131,124	134,078	139,759	-10.97%
YoY %	61.91%	4.42%	-53.23%	-32.93%	-2.20%	-4.06%	-	-
Horiz. %	49.76%	30.73%	29.43%	62.93%	93.82%	95.94%	100.00%	-
Div Payout %	71.80%	2,666.64%	0.00%	49.69%	120.59%	59.50%	0.00%	-
YoY %	-97.31%	0.00%	0.00%	-58.79%	102.67%	0.00%	-	-
Horiz. %	120.67%	4,481.75%	0.00%	83.51%	202.67%	100.00%	-	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	2,775,426	2,651,176	2,616,236	2,659,869	2,643,336	2,383,247	2,387,167	2.54%
YoY %	4.69%	1.34%	-1.64%	0.63%	10.91%	-0.16%	-	-
Horiz. %	116.26%	111.06%	109.60%	111.42%	110.73%	99.84%	100.00%	-
NOSH	1,704,388	1,704,388	1,704,388	1,704,388	1,704,388	1,704,388	1,704,388	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	19.67%	0.47%	-5.11%	37.22%	21.91%	43.97%	-21.56%	-
YoY %	4,085.11%	109.20%	-113.73%	69.88%	-50.17%	303.94%	-	-
Horiz. %	-91.23%	-2.18%	23.70%	-172.63%	-101.62%	-203.94%	100.00%	-
ROE	3.49%	0.06%	-0.62%	6.65%	4.11%	9.46%	-4.08%	-
YoY %	5,716.67%	109.68%	-109.32%	61.80%	-56.55%	331.86%	-	-
Horiz. %	-85.54%	-1.47%	15.20%	-162.99%	-100.74%	-231.86%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	28.89	20.14	18.53	27.90	29.12	30.07	26.48	1.46%
YoY %	43.45%	8.69%	-33.58%	-4.19%	-3.16%	13.56%	-	-
Horiz. %	109.10%	76.06%	69.98%	105.36%	109.97%	113.56%	100.00%	-
EPS	5.68	0.09	-0.95	10.39	6.37	13.23	-6.61	-
YoY %	6,211.11%	109.47%	-109.14%	63.11%	-51.85%	300.15%	-	-
Horiz. %	-85.93%	-1.36%	14.37%	-157.19%	-96.37%	-200.15%	100.00%	-
DPS	4.08	2.52	2.41	5.16	7.69	7.87	8.20	-10.97%
YoY %	61.90%	4.56%	-53.29%	-32.90%	-2.29%	-4.02%	-	-
Horiz. %	49.76%	30.73%	29.39%	62.93%	93.78%	95.98%	100.00%	-
NAPS	1.6284	1.5555	1.535	1.5606	1.5509	1.3983	1.4006	2.54%
YoY %	4.69%	1.34%	-1.64%	0.63%	10.91%	-0.16%	-	-
Horiz. %	116.26%	111.06%	109.60%	111.42%	110.73%	99.84%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,704,388
RPS	28.90	20.15	18.54	27.91	29.13	30.08	26.50	1.45%
YoY %	43.42%	8.68%	-33.57%	-4.19%	-3.16%	13.51%	-	-
Horiz. %	109.06%	76.04%	69.96%	105.32%	109.92%	113.51%	100.00%	-
EPS	5.68	0.09	-0.95	10.39	6.38	13.23	-5.71	-
YoY %	6,211.11%	109.47%	-109.14%	62.85%	-51.78%	331.70%	-	-
Horiz. %	-99.47%	-1.58%	16.64%	-181.96%	-111.73%	-231.70%	100.00%	-
DPS	4.08	2.52	2.41	5.16	7.70	7.87	8.20	-10.97%
YoY %	61.90%	4.56%	-53.29%	-32.99%	-2.16%	-4.02%	-	-
Horiz. %	49.76%	30.73%	29.39%	62.93%	93.90%	95.98%	100.00%	-
NAPS	1.629	1.5561	1.5356	1.5612	1.5515	1.3989	1.4012	2.54%
YoY %	4.68%	1.33%	-1.64%	0.63%	10.91%	-0.16%	-	-
Horiz. %	116.26%	111.05%	109.59%	111.42%	110.73%	99.84%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	0.955	0.97	0.89	0.915	1.28	1.13	1.18	-
P/RPS	3.31	4.82	4.80	3.28	4.40	3.76	4.46	-4.84%
YoY %	-31.33%	0.42%	46.34%	-25.45%	17.02%	-15.70%	-	-
Horiz. %	74.22%	108.07%	107.62%	73.54%	98.65%	84.30%	100.00%	-
P/EPS	16.81	1,026.44	-94.02	8.81	20.06	8.55	-20.66	-
YoY %	-98.36%	1,191.73%	-1,167.20%	-56.08%	134.62%	141.38%	-	-
Horiz. %	-81.36%	-4,968.25%	455.08%	-42.64%	-97.10%	-41.38%	100.00%	-
EY	5.95	0.10	-1.06	11.35	4.98	11.70	-4.84	-
YoY %	5,850.00%	109.43%	-109.34%	127.91%	-57.44%	341.74%	-	-
Horiz. %	-122.93%	-2.07%	21.90%	-234.50%	-102.89%	-241.74%	100.00%	-
DY	4.27	2.60	2.71	5.64	6.01	6.96	6.95	-7.79%
YoY %	64.23%	-4.06%	-51.95%	-6.16%	-13.65%	0.14%	-	-
Horiz. %	61.44%	37.41%	38.99%	81.15%	86.47%	100.14%	100.00%	-
P/NAPS	0.59	0.62	0.58	0.59	0.83	0.81	0.84	-5.71%
YoY %	-4.84%	6.90%	-1.69%	-28.92%	2.47%	-3.57%	-	-
Horiz. %	70.24%	73.81%	69.05%	70.24%	98.81%	96.43%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	25/05/23	26/05/22	28/05/21	16/06/20	31/05/19	24/05/18	25/05/17	-
Price	0.95	0.95	0.825	1.09	1.34	1.13	1.17	-
P/RPS	3.29	4.72	4.45	3.91	4.60	3.76	4.42	-4.79%
YoY %	-30.30%	6.07%	13.81%	-15.00%	22.34%	-14.93%	-	-
Horiz. %	74.43%	106.79%	100.68%	88.46%	104.07%	85.07%	100.00%	-
P/EPS	16.72	1,005.28	-87.15	10.50	21.00	8.55	-20.49	-
YoY %	-98.34%	1,253.51%	-930.00%	-50.00%	145.61%	141.73%	-	-
Horiz. %	-81.60%	-4,906.20%	425.33%	-51.24%	-102.49%	-41.73%	100.00%	-
EY	5.98	0.10	-1.15	9.53	4.76	11.70	-4.88	-
YoY %	5,880.00%	108.70%	-112.07%	100.21%	-59.32%	339.75%	-	-
Horiz. %	-122.54%	-2.05%	23.57%	-195.29%	-97.54%	-239.75%	100.00%	-
DY	4.29	2.65	2.93	4.73	5.74	6.96	7.01	-7.85%
YoY %	61.89%	-9.56%	-38.05%	-17.60%	-17.53%	-0.71%	-	-
Horiz. %	61.20%	37.80%	41.80%	67.48%	81.88%	99.29%	100.00%	-
P/NAPS	0.58	0.61	0.54	0.70	0.86	0.81	0.84	-5.98%
YoY %	-4.92%	12.96%	-22.86%	-18.60%	6.17%	-3.57%	-	-
Horiz. %	69.05%	72.62%	64.29%	83.33%	102.38%	96.43%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos