[YTL] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ-0.0%
YoY- 10.56%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 3,938,396 4,221,358 4,906,293 5,122,670 5,325,194 4,499,630 3,927,270 0.04%
PBT 594,851 719,498 886,387 556,142 610,103 480,892 514,718 2.43%
Tax -141,931 -162,676 -127,968 -140,232 -165,997 -146,147 -140,409 0.17%
NP 452,920 556,822 758,419 415,910 444,106 334,745 374,309 3.22%
-
NP to SH 234,922 321,507 383,536 262,460 237,382 164,182 216,224 1.39%
-
Tax Rate 23.86% 22.61% 14.44% 25.22% 27.21% 30.39% 27.28% -
Total Cost 3,485,476 3,664,536 4,147,874 4,706,760 4,881,088 4,164,885 3,552,961 -0.31%
-
Net Worth 14,408,549 13,689,976 14,201,197 0 10,921,377 9,653,543 9,733,671 6.75%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 154,996 - - - -
Div Payout % - - - 59.06% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 14,408,549 13,689,976 14,201,197 0 10,921,377 9,653,543 9,733,671 6.75%
NOSH 10,440,977 10,371,193 10,365,837 10,333,071 9,025,931 1,794,338 1,795,880 34.07%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.50% 13.19% 15.46% 8.12% 8.34% 7.44% 9.53% -
ROE 1.63% 2.35% 2.70% 0.00% 2.17% 1.70% 2.22% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 37.72 40.70 47.33 49.58 59.00 250.77 218.68 -25.38%
EPS 2.25 3.10 3.70 2.54 2.63 9.15 12.04 -24.37%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.38 1.32 1.37 0.00 1.21 5.38 5.42 -20.37%
Adjusted Per Share Value based on latest NOSH - 10,333,071
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 35.48 38.03 44.20 46.15 47.98 40.54 35.38 0.04%
EPS 2.12 2.90 3.46 2.36 2.14 1.48 1.95 1.40%
DPS 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
NAPS 1.2982 1.2334 1.2795 0.00 0.984 0.8697 0.877 6.75%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.57 1.59 1.62 1.90 1.39 1.58 1.37 -
P/RPS 4.16 3.91 3.42 3.83 2.36 0.63 0.63 36.95%
P/EPS 69.78 51.29 43.78 74.80 52.85 17.27 11.38 35.27%
EY 1.43 1.95 2.28 1.34 1.89 5.79 8.79 -26.10%
DY 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
P/NAPS 1.14 1.20 1.18 0.00 1.15 0.29 0.25 28.75%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 12/02/15 20/02/14 - 23/02/12 24/02/11 25/02/10 -
Price 1.56 1.74 1.63 0.00 1.33 1.32 1.35 -
P/RPS 4.14 4.27 3.44 0.00 2.25 0.53 0.62 37.20%
P/EPS 69.33 56.13 44.05 0.00 50.57 14.43 11.21 35.46%
EY 1.44 1.78 2.27 0.00 1.98 6.93 8.92 -26.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.32 1.19 0.00 1.10 0.25 0.25 28.57%

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