[YTL] YoY Quarter Result on 31-Mar-2013 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 10.43%
YoY- -20.56%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 3,617,745 4,000,185 4,545,289 4,752,737 5,239,763 4,241,748 3,929,145 -1.36%
PBT 489,352 621,124 674,062 541,372 694,366 626,588 698,033 -5.74%
Tax -90,877 -226,593 -100,493 -120,030 -166,329 -144,295 -176,561 -10.46%
NP 398,475 394,531 573,569 421,342 528,037 482,293 521,472 -4.38%
-
NP to SH 229,878 233,172 389,815 289,825 364,824 312,055 330,592 -5.87%
-
Tax Rate 18.57% 36.48% 14.91% 22.17% 23.95% 23.03% 25.29% -
Total Cost 3,219,270 3,605,654 3,971,720 4,331,395 4,711,726 3,759,455 3,407,673 -0.94%
-
Net Worth 13,938,304 14,156,871 14,203,365 12,835,107 11,181,618 10,222,491 10,127,859 5.46%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - 103,674 - 1,895 - - -
Div Payout % - - 26.60% - 0.52% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 13,938,304 14,156,871 14,203,365 12,835,107 11,181,618 10,222,491 10,127,859 5.46%
NOSH 10,401,719 10,409,464 10,367,420 10,350,893 9,475,948 1,793,419 1,795,719 33.97%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 11.01% 9.86% 12.62% 8.87% 10.08% 11.37% 13.27% -
ROE 1.65% 1.65% 2.74% 2.26% 3.26% 3.05% 3.26% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 34.78 38.43 43.84 45.92 55.30 236.52 218.81 -26.37%
EPS 2.21 2.24 3.76 2.80 3.85 17.40 18.41 -29.74%
DPS 0.00 0.00 1.00 0.00 0.02 0.00 0.00 -
NAPS 1.34 1.36 1.37 1.24 1.18 5.70 5.64 -21.28%
Adjusted Per Share Value based on latest NOSH - 10,350,893
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 32.70 36.15 41.08 42.95 47.36 38.34 35.51 -1.36%
EPS 2.08 2.11 3.52 2.62 3.30 2.82 2.99 -5.86%
DPS 0.00 0.00 0.94 0.00 0.02 0.00 0.00 -
NAPS 1.2597 1.2795 1.2837 1.16 1.0106 0.9239 0.9153 5.46%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.64 1.67 1.53 1.63 1.68 1.39 1.41 -
P/RPS 4.72 4.35 3.49 3.55 3.04 0.59 0.64 39.47%
P/EPS 74.21 74.55 40.69 58.21 43.64 7.99 7.66 45.95%
EY 1.35 1.34 2.46 1.72 2.29 12.52 13.06 -31.46%
DY 0.00 0.00 0.65 0.00 0.01 0.00 0.00 -
P/NAPS 1.22 1.23 1.12 1.31 1.42 0.24 0.25 30.20%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 21/05/15 20/05/14 23/05/13 22/05/12 26/05/11 27/05/10 -
Price 1.60 1.65 1.70 1.72 1.64 1.52 1.34 -
P/RPS 4.60 4.29 3.88 3.75 2.97 0.64 0.61 39.99%
P/EPS 72.40 73.66 45.21 61.43 42.60 8.74 7.28 46.59%
EY 1.38 1.36 2.21 1.63 2.35 11.45 13.74 -31.79%
DY 0.00 0.00 0.59 0.00 0.01 0.00 0.00 -
P/NAPS 1.19 1.21 1.24 1.39 1.39 0.27 0.24 30.55%

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