[YTL] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 13.96%
YoY- 0.98%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 3,372,975 4,048,903 4,606,907 5,025,411 5,087,783 5,208,343 4,718,538 -5.43%
PBT 703,479 477,538 593,957 565,472 615,542 620,653 590,678 2.95%
Tax 12,773 -83,087 84,092 -91,073 -3,440 -68,275 -218,895 -
NP 716,252 394,451 678,049 474,399 612,102 552,378 371,783 11.53%
-
NP to SH 249,016 246,838 354,067 330,279 327,084 279,426 102,434 15.94%
-
Tax Rate -1.82% 17.40% -14.16% 16.11% 0.56% 11.00% 37.06% -
Total Cost 2,656,723 3,654,452 3,928,858 4,551,012 4,475,681 4,655,965 4,346,755 -7.87%
-
Net Worth 14,589,119 10,415,610 10,363,058 10,370,744 9,645,547 8,968,082 8,971,775 8.43%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 989,976 989,482 984,490 - - 1,793 358 274.19%
Div Payout % 397.56% 400.86% 278.05% - - 0.64% 0.35% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 14,589,119 10,415,610 10,363,058 10,370,744 9,645,547 8,968,082 8,971,775 8.43%
NOSH 10,420,800 10,415,610 10,363,058 10,370,744 9,645,547 8,968,082 1,794,355 34.03%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 21.24% 9.74% 14.72% 9.44% 12.03% 10.61% 7.88% -
ROE 1.71% 2.37% 3.42% 3.18% 3.39% 3.12% 1.14% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 32.37 38.87 44.46 48.46 52.75 58.08 262.97 -29.44%
EPS 2.39 2.37 3.42 3.19 3.39 3.11 1.14 13.11%
DPS 9.50 9.50 9.50 0.00 0.00 0.02 0.02 179.06%
NAPS 1.40 1.00 1.00 1.00 1.00 1.00 5.00 -19.10%
Adjusted Per Share Value based on latest NOSH - 10,370,744
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 30.49 36.60 41.64 45.43 45.99 47.08 42.65 -5.43%
EPS 2.25 2.23 3.20 2.99 2.96 2.53 0.93 15.84%
DPS 8.95 8.94 8.90 0.00 0.00 0.02 0.00 -
NAPS 1.3188 0.9415 0.9368 0.9375 0.8719 0.8107 0.811 8.43%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.67 1.55 1.62 1.66 2.02 1.45 1.39 -
P/RPS 5.16 3.99 3.64 3.43 3.83 2.50 0.53 46.07%
P/EPS 69.89 65.40 47.42 52.12 59.57 46.54 24.35 19.19%
EY 1.43 1.53 2.11 1.92 1.68 2.15 4.11 -16.12%
DY 5.69 6.13 5.86 0.00 0.00 0.01 0.01 187.58%
P/NAPS 1.19 1.55 1.62 1.66 2.02 1.45 0.28 27.24%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 20/08/15 28/08/14 22/08/13 16/08/12 25/08/11 19/08/10 -
Price 1.70 1.48 1.56 1.57 1.91 1.25 1.41 -
P/RPS 5.25 3.81 3.51 3.24 3.62 2.15 0.54 46.04%
P/EPS 71.14 62.45 45.66 49.30 56.32 40.12 24.70 19.26%
EY 1.41 1.60 2.19 2.03 1.78 2.49 4.05 -16.11%
DY 5.59 6.42 6.09 0.00 0.00 0.02 0.01 186.73%
P/NAPS 1.21 1.48 1.56 1.57 1.91 1.25 0.28 27.59%

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