[YTL] YoY Quarter Result on 30-Jun-2016 [#4]

Stock

[YTL] YTL CORPORATION BHD

Announcement Date

25-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

30-Jun-2016 [#4]

Profit Trend

QoQ- 8.33%

YoY- 0.88%

Quarter Report

YTLCorp - 4Q30062016 (Final).pdf

Latest QR

Upcoming QR

YTL's Result

YTL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Quarter Result
Revenue	5,039,177	4,150,316	3,897,141	3,372,975	4,048,903	4,606,907	5,025,411	0.04%
YoY %	21.42%	6.50%	15.54%	-16.69%	-12.11%	-8.33%	-	-
Horiz. %	100.27%	82.59%	77.55%	67.12%	80.57%	91.67%	100.00%	-
PBT	186,688	207,639	415,263	703,479	477,538	593,957	565,472	-16.85%
YoY %	-10.09%	-50.00%	-40.97%	47.31%	-19.60%	5.04%	-	-
Horiz. %	33.01%	36.72%	73.44%	124.41%	84.45%	105.04%	100.00%	-
Tax	-98,773	-109,209	-23,799	12,773	-83,087	84,092	-91,073	1.36%
YoY %	9.56%	-358.88%	-286.32%	115.37%	-198.80%	192.33%	-	-
Horiz. %	108.45%	119.91%	26.13%	-14.03%	91.23%	-92.33%	100.00%	-
NP	87,915	98,430	391,464	716,252	394,451	678,049	474,399	-24.48%
YoY %	-10.68%	-74.86%	-45.35%	81.58%	-41.83%	42.93%	-	-
Horiz. %	18.53%	20.75%	82.52%	150.98%	83.15%	142.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,441	-43,361	212,313	249,016	246,838	354,067	330,279	-55.84%
YoY %	105.63%	-120.42%	-14.74%	0.88%	-30.28%	7.20%	-	-
Horiz. %	0.74%	-13.13%	64.28%	75.40%	74.74%	107.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	52.91%	52.60%	5.73%	-1.82%	17.40%	-14.16%	16.11%	-
YoY %	0.59%	817.98%	414.84%	-110.46%	222.88%	-187.90%	-	-
Horiz. %	328.43%	326.51%	35.57%	-11.30%	108.01%	-87.90%	100.00%	-
Total Cost	4,951,262	4,051,886	3,505,677	2,656,723	3,654,452	3,928,858	4,551,012	1.41%
YoY %	22.20%	15.58%	31.95%	-27.30%	-6.98%	-13.67%	-	-
Horiz. %	108.79%	89.03%	77.03%	58.38%	80.30%	86.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,560,713	13,771,354	14,690,287	14,589,119	10,415,610	10,363,058	10,370,744	4.56%
YoY %	-1.53%	-6.26%	0.69%	40.07%	0.51%	-0.07%	-	-
Horiz. %	130.76%	132.79%	141.65%	140.68%	100.43%	99.93%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	4,271	4,204	520,932	989,976	989,482	984,490	-	-
YoY %	1.59%	-99.19%	-47.38%	0.05%	0.51%	0.00%	-	-
Horiz. %	0.43%	0.43%	52.91%	100.56%	100.51%	100.00%	-	-
Div Payout %	174.97%	0.00%	245.36%	397.56%	400.86%	278.05%	-	-
YoY %	0.00%	0.00%	-38.28%	-0.82%	44.17%	0.00%	-	-
Horiz. %	62.93%	0.00%	88.24%	142.98%	144.17%	100.00%	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	13,560,713	13,771,354	14,690,287	14,589,119	10,415,610	10,363,058	10,370,744	4.56%
YoY %	-1.53%	-6.26%	0.69%	40.07%	0.51%	-0.07%	-	-
Horiz. %	130.76%	132.79%	141.65%	140.68%	100.43%	99.93%	100.00%	-
NOSH	10,910,559	10,910,559	10,910,559	10,420,800	10,415,610	10,363,058	10,370,744	0.84%
YoY %	0.00%	0.00%	4.70%	0.05%	0.51%	-0.07%	-	-
Horiz. %	105.21%	105.21%	105.21%	100.48%	100.43%	99.93%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	1.74%	2.37%	10.04%	21.24%	9.74%	14.72%	9.44%	-
YoY %	-26.58%	-76.39%	-52.73%	118.07%	-33.83%	55.93%	-	-
Horiz. %	18.43%	25.11%	106.36%	225.00%	103.18%	155.93%	100.00%	-
ROE	0.02%	-0.31%	1.45%	1.71%	2.37%	3.42%	3.18%	-
YoY %	106.45%	-121.38%	-15.20%	-27.85%	-30.70%	7.55%	-	-
Horiz. %	0.63%	-9.75%	45.60%	53.77%	74.53%	107.55%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	47.19	39.48	37.41	32.37	38.87	44.46	48.46	-0.44%
YoY %	19.53%	5.53%	15.57%	-16.72%	-12.57%	-8.25%	-	-
Horiz. %	97.38%	81.47%	77.20%	66.80%	80.21%	91.75%	100.00%	-
EPS	0.02	-0.41	2.04	2.39	2.37	3.42	3.19	-57.04%
YoY %	104.88%	-120.10%	-14.64%	0.84%	-30.70%	7.21%	-	-
Horiz. %	0.63%	-12.85%	63.95%	74.92%	74.29%	107.21%	100.00%	-
DPS	0.04	0.04	5.00	9.50	9.50	9.50	0.00	-
YoY %	0.00%	-99.20%	-47.37%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.42%	0.42%	52.63%	100.00%	100.00%	100.00%	-	-
NAPS	1.27	1.31	1.41	1.40	1.00	1.00	1.00	4.06%
YoY %	-3.05%	-7.09%	0.71%	40.00%	0.00%	0.00%	-	-
Horiz. %	127.00%	131.00%	141.00%	140.00%	100.00%	100.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 10,420,800
RPS	45.40	37.39	35.11	30.39	36.48	41.51	45.28	0.04%
YoY %	21.42%	6.49%	15.53%	-16.69%	-12.12%	-8.33%	-	-
Horiz. %	100.27%	82.58%	77.54%	67.12%	80.57%	91.67%	100.00%	-
EPS	0.02	-0.39	1.91	2.24	2.22	3.19	2.98	-56.55%
YoY %	105.13%	-120.42%	-14.73%	0.90%	-30.41%	7.05%	-	-
Horiz. %	0.67%	-13.09%	64.09%	75.17%	74.50%	107.05%	100.00%	-
DPS	0.04	0.04	4.69	8.92	8.91	8.87	0.00	-
YoY %	0.00%	-99.15%	-47.42%	0.11%	0.45%	0.00%	-	-
Horiz. %	0.45%	0.45%	52.87%	100.56%	100.45%	100.00%	-	-
NAPS	1.2218	1.2407	1.3235	1.3144	0.9384	0.9337	0.9344	4.56%
YoY %	-1.52%	-6.26%	0.69%	40.07%	0.50%	-0.07%	-	-
Horiz. %	130.76%	132.78%	141.64%	140.67%	100.43%	99.93%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.12	1.13	1.46	1.67	1.55	1.62	1.66	-
P/RPS	2.37	2.86	3.90	5.16	3.99	3.64	3.43	-5.97%
YoY %	-17.13%	-26.67%	-24.42%	29.32%	9.62%	6.12%	-	-
Horiz. %	69.10%	83.38%	113.70%	150.44%	116.33%	106.12%	100.00%	-
P/EPS	4,899.24	-273.96	71.65	69.89	65.40	47.42	52.12	113.15%
YoY %	1,888.30%	-482.36%	2.52%	6.87%	37.92%	-9.02%	-	-
Horiz. %	9,399.92%	-525.63%	137.47%	134.09%	125.48%	90.98%	100.00%	-
EY	0.02	-0.37	1.40	1.43	1.53	2.11	1.92	-53.25%
YoY %	105.41%	-126.43%	-2.10%	-6.54%	-27.49%	9.90%	-	-
Horiz. %	1.04%	-19.27%	72.92%	74.48%	79.69%	109.90%	100.00%	-
DY	0.04	0.04	3.42	5.69	6.13	5.86	0.00	-
YoY %	0.00%	-98.83%	-39.89%	-7.18%	4.61%	0.00%	-	-
Horiz. %	0.68%	0.68%	58.36%	97.10%	104.61%	100.00%	-	-
P/NAPS	0.88	0.86	1.04	1.19	1.55	1.62	1.66	-10.03%
YoY %	2.33%	-17.31%	-12.61%	-23.23%	-4.32%	-2.41%	-	-
Horiz. %	53.01%	51.81%	62.65%	71.69%	93.37%	97.59%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	29/08/19	29/08/18	29/08/17	25/08/16	20/08/15	28/08/14	22/08/13	-
Price	0.975	1.33	1.40	1.70	1.48	1.56	1.57	-
P/RPS	2.07	3.37	3.74	5.25	3.81	3.51	3.24	-7.19%
YoY %	-38.58%	-9.89%	-28.76%	37.80%	8.55%	8.33%	-	-
Horiz. %	63.89%	104.01%	115.43%	162.04%	117.59%	108.33%	100.00%	-
P/EPS	4,264.97	-322.45	68.70	71.14	62.45	45.66	49.30	110.23%
YoY %	1,422.68%	-569.36%	-3.43%	13.92%	36.77%	-7.38%	-	-
Horiz. %	8,651.05%	-654.06%	139.35%	144.30%	126.67%	92.62%	100.00%	-
EY	0.02	-0.31	1.46	1.41	1.60	2.19	2.03	-53.68%
YoY %	106.45%	-121.23%	3.55%	-11.88%	-26.94%	7.88%	-	-
Horiz. %	0.99%	-15.27%	71.92%	69.46%	78.82%	107.88%	100.00%	-
DY	0.04	0.03	3.57	5.59	6.42	6.09	0.00	-
YoY %	33.33%	-99.16%	-36.14%	-12.93%	5.42%	0.00%	-	-
Horiz. %	0.66%	0.49%	58.62%	91.79%	105.42%	100.00%	-	-
P/NAPS	0.77	1.02	0.99	1.21	1.48	1.56	1.57	-11.19%
YoY %	-24.51%	3.03%	-18.18%	-18.24%	-5.13%	-0.64%	-	-
Horiz. %	49.04%	64.97%	63.06%	77.07%	94.27%	99.36%	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