[YTL] YoY TTM Result on 30-Sep-2014 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -13.6%
YoY- 2.55%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 15,165,450 14,421,266 16,718,835 18,542,769 20,111,566 20,724,870 18,492,770 -3.24%
PBT 1,770,666 2,133,977 2,534,762 2,659,583 2,320,179 2,570,414 2,258,276 -3.96%
Tax -321,494 -303,181 -869,647 -274,318 -413,635 -452,038 -499,015 -7.05%
NP 1,449,172 1,830,796 1,665,115 2,385,265 1,906,544 2,118,376 1,759,261 -3.17%
-
NP to SH 788,854 864,146 1,004,132 1,343,546 1,310,126 1,321,220 1,007,496 -3.99%
-
Tax Rate 18.16% 14.21% 34.31% 10.31% 17.83% 17.59% 22.10% -
Total Cost 13,716,278 12,590,470 15,053,720 16,157,504 18,205,022 18,606,494 16,733,509 -3.25%
-
Net Worth 15,065,349 15,032,999 15,770,548 14,374,063 14,113,697 11,864,878 10,754,434 5.77%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 520,932 989,976 989,482 1,088,164 310,661 99,148 1,793 157.13%
Div Payout % 66.04% 114.56% 98.54% 80.99% 23.71% 7.50% 0.18% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 15,065,349 15,032,999 15,770,548 14,374,063 14,113,697 11,864,878 10,754,434 5.77%
NOSH 10,910,559 10,439,582 10,444,071 10,341,053 10,377,718 9,725,309 8,962,028 3.33%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.56% 12.70% 9.96% 12.86% 9.48% 10.22% 9.51% -
ROE 5.24% 5.75% 6.37% 9.35% 9.28% 11.14% 9.37% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 143.95 138.14 160.08 179.31 193.80 213.10 206.35 -5.82%
EPS 7.49 8.28 9.61 12.99 12.62 13.59 11.24 -6.53%
DPS 5.00 9.50 9.50 10.50 3.00 1.02 0.02 150.77%
NAPS 1.43 1.44 1.51 1.39 1.36 1.22 1.20 2.96%
Adjusted Per Share Value based on latest NOSH - 10,341,053
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 136.63 129.93 150.63 167.06 181.20 186.72 166.61 -3.24%
EPS 7.11 7.79 9.05 12.10 11.80 11.90 9.08 -3.99%
DPS 4.69 8.92 8.91 9.80 2.80 0.89 0.02 148.12%
NAPS 1.3573 1.3544 1.4209 1.295 1.2716 1.069 0.9689 5.77%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.36 1.79 1.60 1.68 1.54 1.72 1.25 -
P/RPS 0.94 1.30 1.00 0.94 0.79 0.81 0.61 7.46%
P/EPS 18.16 21.62 16.64 12.93 12.20 12.66 11.12 8.50%
EY 5.51 4.62 6.01 7.73 8.20 7.90 8.99 -7.82%
DY 3.68 5.31 5.94 6.25 1.95 0.59 0.02 138.30%
P/NAPS 0.95 1.24 1.06 1.21 1.13 1.41 1.04 -1.49%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 17/11/16 26/11/15 20/11/14 - 22/11/12 17/11/11 -
Price 1.20 1.55 1.54 1.64 0.00 1.74 1.34 -
P/RPS 0.83 1.12 0.96 0.91 0.00 0.82 0.65 4.15%
P/EPS 16.03 18.73 16.02 12.62 0.00 12.81 11.92 5.05%
EY 6.24 5.34 6.24 7.92 0.00 7.81 8.39 -4.81%
DY 4.17 6.13 6.17 6.40 0.00 0.59 0.01 173.08%
P/NAPS 0.84 1.08 1.02 1.18 0.00 1.43 1.12 -4.67%

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