[YTL] YoY TTM 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- -5.11%
YoY- -3.06%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 15,377,505 16,754,726 19,269,237 20,023,488 20,195,789 18,354,770 16,505,033 -1.17%
PBT 2,504,284 2,323,337 2,811,599 2,219,128 2,450,154 2,351,949 2,306,580 1.37%
Tax -617,326 -602,305 -206,669 -491,567 -476,064 -516,029 -659,312 -1.08%
NP 1,886,958 1,721,032 2,604,930 1,727,561 1,974,090 1,835,920 1,647,268 2.28%
-
NP to SH 916,431 1,017,645 1,554,980 1,145,024 1,181,123 1,034,569 856,764 1.12%
-
Tax Rate 24.65% 25.92% 7.35% 22.15% 19.43% 21.94% 28.58% -
Total Cost 13,490,547 15,033,694 16,664,307 18,295,927 18,221,699 16,518,850 14,857,765 -1.59%
-
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 1,243,830 157,062 1,895 1,793 358 274.19%
Div Payout % 108.03% 97.23% 79.99% 13.72% 0.16% 0.17% 0.04% -
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 12.27% 10.27% 13.52% 8.63% 9.77% 10.00% 9.98% -
ROE 6.28% 9.77% 15.01% 11.04% 12.25% 11.54% 9.55% -
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 147.57 160.86 185.94 193.08 209.38 204.67 919.83 -26.26%
EPS 8.79 9.77 15.01 11.04 12.25 11.54 47.75 -24.55%
DPS 9.50 9.50 12.00 1.52 0.02 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 138.55 150.95 173.61 180.40 181.96 165.37 148.70 -1.17%
EPS 8.26 9.17 14.01 10.32 10.64 9.32 7.72 1.13%
DPS 8.92 8.91 11.21 1.42 0.02 0.02 0.00 -
NAPS 1.3144 0.9384 0.9337 0.9344 0.869 0.808 0.8083 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 1.13 0.96 0.87 0.86 0.96 0.71 0.15 39.96%
P/EPS 18.99 15.86 10.80 15.03 16.50 12.57 2.91 36.66%
EY 5.27 6.30 9.26 6.65 6.06 7.96 34.35 -26.81%
DY 5.69 6.13 7.41 0.92 0.01 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 - 16/08/12 25/08/11 19/08/10 -
Price 1.70 1.48 1.56 0.00 1.91 1.25 1.41 -
P/RPS 1.15 0.92 0.84 0.00 0.91 0.61 0.15 40.37%
P/EPS 19.33 15.15 10.40 0.00 15.60 10.84 2.95 36.75%
EY 5.17 6.60 9.62 0.00 6.41 9.23 33.86 -26.87%
DY 5.59 6.42 7.69 0.00 0.01 0.02 0.01 186.73%
P/NAPS 1.21 1.48 1.56 0.00 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