[YTL] YoY TTM Result on 30-Sep-2017 [#1]

Stock

[YTL] YTL CORPORATION BHD

Announcement Date

22-Nov-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Sep-2017 [#1]

Profit Trend

QoQ- -0.93%

YoY- -8.71%

Quarter Report

YTLCorp - 1Q 30092017 (Final).pdf

Latest QR

Upcoming QR

YTL's Result

YTL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	18,061,096	19,191,184	16,017,728	15,165,450	14,421,266	16,718,835	18,542,769	-0.43%
YoY %	-5.89%	19.81%	5.62%	5.16%	-13.74%	-9.84%	-	-
Horiz. %	97.40%	103.50%	86.38%	81.79%	77.77%	90.16%	100.00%	-
PBT	382,705	871,148	1,323,297	1,770,666	2,133,977	2,534,762	2,659,583	-27.58%
YoY %	-56.07%	-34.17%	-25.27%	-17.03%	-15.81%	-4.69%	-	-
Horiz. %	14.39%	32.76%	49.76%	66.58%	80.24%	95.31%	100.00%	-
Tax	-430,580	-312,527	-367,361	-321,494	-303,181	-869,647	-274,318	7.79%
YoY %	-37.77%	14.93%	-14.27%	-6.04%	65.14%	-217.02%	-	-
Horiz. %	156.96%	113.93%	133.92%	117.20%	110.52%	317.02%	100.00%	-
NP	-47,875	558,621	955,936	1,449,172	1,830,796	1,665,115	2,385,265	-
YoY %	-108.57%	-41.56%	-34.04%	-20.84%	9.95%	-30.19%	-	-
Horiz. %	-2.01%	23.42%	40.08%	60.76%	76.75%	69.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-203,869	148,363	344,774	788,854	864,146	1,004,132	1,343,546	-
YoY %	-237.41%	-56.97%	-56.29%	-8.71%	-13.94%	-25.26%	-	-
Horiz. %	-15.17%	11.04%	25.66%	58.71%	64.32%	74.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	112.51%	35.88%	27.76%	18.16%	14.21%	34.31%	10.31%	-
YoY %	213.57%	29.25%	52.86%	27.80%	-58.58%	232.78%	-	-
Horiz. %	1,091.27%	348.01%	269.25%	176.14%	137.83%	332.78%	100.00%	-
Total Cost	18,108,971	18,632,563	15,061,792	13,716,278	12,590,470	15,053,720	16,157,504	1.91%
YoY %	-2.81%	23.71%	9.81%	8.94%	-16.36%	-6.83%	-	-
Horiz. %	112.08%	115.32%	93.22%	84.89%	77.92%	93.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,460,329	13,075,204	14,274,538	15,065,349	15,032,999	15,770,548	14,374,063	-2.35%
YoY %	-4.70%	-8.40%	-5.25%	0.22%	-4.68%	9.72%	-	-
Horiz. %	86.69%	90.96%	99.31%	104.81%	104.58%	109.72%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	-	4,271	4,204	520,932	989,976	989,482	1,088,164	-
YoY %	-	1.59%	-99.19%	-47.38%	0.05%	-9.07%	-	-
Horiz. %	-	0.39%	0.39%	47.87%	90.98%	90.93%	100.00%	-
Div Payout %	-	2.88%	1.22%	66.04%	114.56%	98.54%	80.99%	-
YoY %	-	136.07%	-98.15%	-42.35%	16.26%	21.67%	-	-
Horiz. %	-	3.56%	1.51%	81.54%	141.45%	121.67%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	12,460,329	13,075,204	14,274,538	15,065,349	15,032,999	15,770,548	14,374,063	-2.35%
YoY %	-4.70%	-8.40%	-5.25%	0.22%	-4.68%	9.72%	-	-
Horiz. %	86.69%	90.96%	99.31%	104.81%	104.58%	109.72%	100.00%	-
NOSH	11,022,762	10,995,358	10,910,559	10,910,559	10,439,582	10,444,071	10,341,053	1.06%
YoY %	0.25%	0.78%	0.00%	4.51%	-0.04%	1.00%	-	-
Horiz. %	106.59%	106.33%	105.51%	105.51%	100.95%	101.00%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	-0.27%	2.91%	5.97%	9.56%	12.70%	9.96%	12.86%	-
YoY %	-109.28%	-51.26%	-37.55%	-24.72%	27.51%	-22.55%	-	-
Horiz. %	-2.10%	22.63%	46.42%	74.34%	98.76%	77.45%	100.00%	-
ROE	-1.64%	1.13%	2.42%	5.24%	5.75%	6.37%	9.35%	-
YoY %	-245.13%	-53.31%	-53.82%	-8.87%	-9.73%	-31.87%	-	-
Horiz. %	-17.54%	12.09%	25.88%	56.04%	61.50%	68.13%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	169.59	180.53	151.49	143.95	138.14	160.08	179.31	-0.92%
YoY %	-6.06%	19.17%	5.24%	4.21%	-13.71%	-10.72%	-	-
Horiz. %	94.58%	100.68%	84.48%	80.28%	77.04%	89.28%	100.00%	-
EPS	-1.91	1.40	3.26	7.49	8.28	9.61	12.99	-
YoY %	-236.43%	-57.06%	-56.48%	-9.54%	-13.84%	-26.02%	-	-
Horiz. %	-14.70%	10.78%	25.10%	57.66%	63.74%	73.98%	100.00%	-
DPS	0.00	0.04	0.04	5.00	9.50	9.50	10.50	-
YoY %	0.00%	0.00%	-99.20%	-47.37%	0.00%	-9.52%	-	-
Horiz. %	0.00%	0.38%	0.38%	47.62%	90.48%	90.48%	100.00%	-
NAPS	1.17	1.23	1.35	1.43	1.44	1.51	1.39	-2.82%
YoY %	-4.88%	-8.89%	-5.59%	-0.69%	-4.64%	8.63%	-	-
Horiz. %	84.17%	88.49%	97.12%	102.88%	103.60%	108.63%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 10,910,559
RPS	162.72	172.91	144.31	136.63	129.93	150.63	167.06	-0.43%
YoY %	-5.89%	19.82%	5.62%	5.16%	-13.74%	-9.83%	-	-
Horiz. %	97.40%	103.50%	86.38%	81.78%	77.77%	90.17%	100.00%	-
EPS	-1.84	1.34	3.11	7.11	7.79	9.05	12.10	-
YoY %	-237.31%	-56.91%	-56.26%	-8.73%	-13.92%	-25.21%	-	-
Horiz. %	-15.21%	11.07%	25.70%	58.76%	64.38%	74.79%	100.00%	-
DPS	0.00	0.04	0.04	4.69	8.92	8.91	9.80	-
YoY %	0.00%	0.00%	-99.15%	-47.42%	0.11%	-9.08%	-	-
Horiz. %	0.00%	0.41%	0.41%	47.86%	91.02%	90.92%	100.00%	-
NAPS	1.1226	1.178	1.2861	1.3573	1.3544	1.4209	1.295	-2.35%
YoY %	-4.70%	-8.41%	-5.25%	0.21%	-4.68%	9.72%	-	-
Horiz. %	86.69%	90.97%	99.31%	104.81%	104.59%	109.72%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	0.675	0.92	1.25	1.36	1.79	1.60	1.68	-
P/RPS	0.40	0.51	0.83	0.94	1.30	1.00	0.94	-13.26%
YoY %	-21.57%	-38.55%	-11.70%	-27.69%	30.00%	6.38%	-	-
Horiz. %	42.55%	54.26%	88.30%	100.00%	138.30%	106.38%	100.00%	-
P/EPS	-35.26	65.92	38.34	18.16	21.62	16.64	12.93	-
YoY %	-153.49%	71.94%	111.12%	-16.00%	29.93%	28.69%	-	-
Horiz. %	-272.70%	509.82%	296.52%	140.45%	167.21%	128.69%	100.00%	-
EY	-2.84	1.52	2.61	5.51	4.62	6.01	7.73	-
YoY %	-286.84%	-41.76%	-52.63%	19.26%	-23.13%	-22.25%	-	-
Horiz. %	-36.74%	19.66%	33.76%	71.28%	59.77%	77.75%	100.00%	-
DY	0.00	0.04	0.03	3.68	5.31	5.94	6.25	-
YoY %	0.00%	33.33%	-99.18%	-30.70%	-10.61%	-4.96%	-	-
Horiz. %	0.00%	0.64%	0.48%	58.88%	84.96%	95.04%	100.00%	-
P/NAPS	0.58	0.75	0.93	0.95	1.24	1.06	1.21	-11.52%
YoY %	-22.67%	-19.35%	-2.11%	-23.39%	16.98%	-12.40%	-	-
Horiz. %	47.93%	61.98%	76.86%	78.51%	102.48%	87.60%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/20	26/11/19	23/11/18	22/11/17	17/11/16	26/11/15	20/11/14	-
Price	0.65	0.855	1.15	1.20	1.55	1.54	1.64	-
P/RPS	0.38	0.47	0.76	0.83	1.12	0.96	0.91	-13.53%
YoY %	-19.15%	-38.16%	-8.43%	-25.89%	16.67%	5.49%	-	-
Horiz. %	41.76%	51.65%	83.52%	91.21%	123.08%	105.49%	100.00%	-
P/EPS	-33.96	61.26	35.27	16.03	18.73	16.02	12.62	-
YoY %	-155.44%	73.69%	120.02%	-14.42%	16.92%	26.94%	-	-
Horiz. %	-269.10%	485.42%	279.48%	127.02%	148.42%	126.94%	100.00%	-
EY	-2.95	1.63	2.84	6.24	5.34	6.24	7.92	-
YoY %	-280.98%	-42.61%	-54.49%	16.85%	-14.42%	-21.21%	-	-
Horiz. %	-37.25%	20.58%	35.86%	78.79%	67.42%	78.79%	100.00%	-
DY	0.00	0.05	0.03	4.17	6.13	6.17	6.40	-
YoY %	0.00%	66.67%	-99.28%	-31.97%	-0.65%	-3.59%	-	-
Horiz. %	0.00%	0.78%	0.47%	65.16%	95.78%	96.41%	100.00%	-
P/NAPS	0.56	0.70	0.85	0.84	1.08	1.02	1.18	-11.67%
YoY %	-20.00%	-17.65%	1.19%	-22.22%	5.88%	-13.56%	-	-
Horiz. %	47.46%	59.32%	72.03%	71.19%	91.53%	86.44%	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