[YTL] YoY Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -66.82%
YoY- 55.63%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 4,448,389 4,484,280 5,210,748 5,072,130 4,543,049 4,405,049 3,930,080 2.08%
PBT 716,602 505,177 657,193 650,403 530,143 623,816 503,151 6.06%
Tax -397,291 -129,949 -62,300 -116,272 -140,298 -157,312 -123,447 21.49%
NP 319,311 375,228 594,893 534,131 389,845 466,504 379,704 -2.84%
-
NP to SH 202,615 216,128 427,562 391,930 251,833 278,906 207,514 -0.39%
-
Tax Rate 55.44% 25.72% 9.48% 17.88% 26.46% 25.22% 24.53% -
Total Cost 4,129,078 4,109,052 4,615,855 4,537,999 4,153,204 3,938,545 3,550,376 2.54%
-
Net Worth 15,770,548 14,374,063 14,113,697 11,864,878 10,754,434 9,601,976 9,409,900 8.98%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 155,665 972 - - - -
Div Payout % - - 36.41% 0.25% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 15,770,548 14,374,063 14,113,697 11,864,878 10,754,434 9,601,976 9,409,900 8.98%
NOSH 10,444,071 10,341,053 10,377,718 9,725,309 8,962,028 1,794,761 1,772,109 34.38%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 7.18% 8.37% 11.42% 10.53% 8.58% 10.59% 9.66% -
ROE 1.28% 1.50% 3.03% 3.30% 2.34% 2.90% 2.21% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 42.59 43.36 50.21 52.15 50.69 245.44 221.77 -24.03%
EPS 1.94 2.09 4.12 4.03 2.81 15.54 11.71 -25.88%
DPS 0.00 0.00 1.50 0.01 0.00 0.00 0.00 -
NAPS 1.51 1.39 1.36 1.22 1.20 5.35 5.31 -18.89%
Adjusted Per Share Value based on latest NOSH - 9,725,309
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 40.21 40.54 47.10 45.85 41.07 39.82 35.53 2.08%
EPS 1.83 1.95 3.86 3.54 2.28 2.52 1.88 -0.44%
DPS 0.00 0.00 1.41 0.01 0.00 0.00 0.00 -
NAPS 1.4256 1.2993 1.2758 1.0725 0.9722 0.868 0.8506 8.98%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.60 1.68 1.54 1.72 1.25 1.41 1.34 -
P/RPS 3.76 3.87 3.07 3.30 2.47 0.57 0.60 35.76%
P/EPS 82.47 80.38 37.38 42.68 44.48 9.07 11.44 38.96%
EY 1.21 1.24 2.68 2.34 2.25 11.02 8.74 -28.06%
DY 0.00 0.00 0.97 0.01 0.00 0.00 0.00 -
P/NAPS 1.06 1.21 1.13 1.41 1.04 0.26 0.25 27.20%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 20/11/14 21/11/13 22/11/12 17/11/11 25/11/10 19/11/09 -
Price 1.54 1.64 1.62 1.74 1.34 1.60 1.39 -
P/RPS 3.62 3.78 3.23 3.34 2.64 0.65 0.63 33.81%
P/EPS 79.38 78.47 39.32 43.18 47.69 10.30 11.87 37.23%
EY 1.26 1.27 2.54 2.32 2.10 9.71 8.42 -27.12%
DY 0.00 0.00 0.93 0.01 0.00 0.00 0.00 -
P/NAPS 1.02 1.18 1.19 1.43 1.12 0.30 0.26 25.57%

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