[YTLREIT] YoY Cumulative 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- 130.8%
YoY- -15.65%
Quarter Report
Latest QR
Upcoming QR
YTLREIT's Result
YTLREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 220,261 214,530 215,538 217,259 85,232 24,680 14,940 56.52%
PBT -48,767 -51,889 26,547 34,345 40,086 67,818 30,147 -
Tax -1,566 -1,068 -1,351 -965 -514 -766 -1,184 4.76%
NP -50,333 -52,957 25,196 33,380 39,572 67,052 28,963 -
-
NP to SH -50,333 -52,957 25,196 33,380 39,572 67,052 28,963 -
-
Tax Rate - - 5.09% 2.81% 1.28% 1.13% 3.93% -
Total Cost 270,594 267,487 190,342 183,879 45,660 -42,372 -14,023 -
-
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 60,068 50,838 50,259 51,659 47,512 53,138 38,735 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 -2.61% -2.88% 1.62% 2.59% 2.68% 4.42% 2.12% -
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 15.84 16.20 16.25 16.40 6.44 1.86 1.27 52.22%
EPS -3.71 -4.00 1.90 2.52 2.99 5.06 2.46 -
DPS 4.32 3.84 3.79 3.90 3.59 4.01 3.29 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 12.92 12.59 12.65 12.75 5.00 1.45 0.88 56.41%
EPS -2.95 -3.11 1.48 1.96 2.32 3.93 1.70 -
DPS 3.52 2.98 2.95 3.03 2.79 3.12 2.27 7.57%
NAPS 1.1305 1.0782 0.9104 0.7551 0.867 0.8901 0.7999 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 6.88 6.42 6.12 6.16 17.24 47.25 69.35 -31.93%
P/EPS -30.11 -26.00 52.37 40.08 37.12 17.39 35.77 -
EY -3.32 -3.85 1.91 2.50 2.69 5.75 2.80 -
DY 3.96 3.69 3.81 3.86 3.23 4.56 3.74 0.95%
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 7.51 6.66 6.40 5.79 17.39 47.79 69.35 -30.93%
P/EPS -32.87 -27.00 54.74 37.70 37.46 17.59 35.77 -
EY -3.04 -3.70 1.83 2.65 2.67 5.69 2.80 -
DY 3.63 3.56 3.64 4.11 3.21 4.51 3.74 -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