[YTL] YoY TTM Result on 30-Sep-2021 [#1]

Stock

[YTL] YTL CORPORATION BHD

Announcement Date

25-Nov-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2022

Quarter

30-Sep-2021 [#1]

Profit Trend

QoQ- 28.19%

YoY- -29.87%

Quarter Report

YTLCorp - 1Q 30092021(Final).pdf

Latest QR

Upcoming QR

YTL's Result

YTL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
TTM Result
Revenue	30,781,896	30,540,533	25,585,165	18,241,965	18,061,096	19,191,184	16,017,728	11.49%
YoY %	0.79%	19.37%	40.25%	1.00%	-5.89%	19.81%	-	-
Horiz. %	192.17%	190.67%	159.73%	113.89%	112.76%	119.81%	100.00%	-
PBT	4,588,409	3,677,894	1,437,287	827,101	382,705	871,148	1,323,297	23.00%
YoY %	24.76%	155.89%	73.77%	116.12%	-56.07%	-34.17%	-	-
Horiz. %	346.74%	277.93%	108.61%	62.50%	28.92%	65.83%	100.00%	-
Tax	-922,225	-809,839	-317,975	-1,025,277	-430,580	-312,527	-367,361	16.56%
YoY %	-13.88%	-154.69%	68.99%	-138.12%	-37.77%	14.93%	-	-
Horiz. %	251.04%	220.45%	86.56%	279.09%	117.21%	85.07%	100.00%	-
NP	3,666,184	2,868,055	1,119,312	-198,176	-47,875	558,621	955,936	25.08%
YoY %	27.83%	156.23%	664.81%	-313.94%	-108.57%	-41.56%	-	-
Horiz. %	383.52%	300.03%	117.09%	-20.73%	-5.01%	58.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,953,642	1,513,765	523,184	-264,759	-203,869	148,363	344,774	33.48%
YoY %	29.06%	189.34%	297.61%	-29.87%	-237.41%	-56.97%	-	-
Horiz. %	566.64%	439.06%	151.75%	-76.79%	-59.13%	43.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.10%	22.02%	22.12%	123.96%	112.51%	35.88%	27.76%	-
YoY %	-8.72%	-0.45%	-82.16%	10.18%	213.57%	29.25%	-	-
Horiz. %	72.41%	79.32%	79.68%	446.54%	405.30%	129.25%	100.00%	-
Total Cost	27,115,712	27,672,478	24,465,853	18,440,141	18,108,971	18,632,563	15,061,792	10.28%
YoY %	-2.01%	13.11%	32.68%	1.83%	-2.81%	23.71%	-	-
Horiz. %	180.03%	183.73%	162.44%	122.43%	120.23%	123.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,529,218	15,020,797	12,718,339	12,279,778	12,460,329	13,075,204	14,274,538	1.41%
YoY %	3.38%	18.10%	3.57%	-1.45%	-4.70%	-8.40%	-	-
Horiz. %	108.79%	105.23%	89.10%	86.03%	87.29%	91.60%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Dividend
Div	494,717	438,563	328,922	266,246	-	4,271	4,204	121.20%
YoY %	12.80%	33.33%	23.54%	0.00%	-	1.59%	-	-
Horiz. %	11,767.77%	10,432.04%	7,824.02%	6,333.16%	-	101.59%	100.00%	-
Div Payout %	25.32%	28.97%	62.87%	0.00%	-	2.88%	1.22%	-
YoY %	-12.60%	-53.92%	0.00%	0.00%	-	136.07%	-	-
Horiz. %	2,075.41%	2,374.59%	5,153.28%	0.00%	-	236.07%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Equity
Net Worth	15,529,218	15,020,797	12,718,339	12,279,778	12,460,329	13,075,204	14,274,538	1.41%
YoY %	3.38%	18.10%	3.57%	-1.45%	-4.70%	-8.40%	-	-
Horiz. %	108.79%	105.23%	89.10%	86.03%	87.29%	91.60%	100.00%	-
NOSH	11,013,630	11,022,762	11,022,762	11,022,762	11,022,762	10,995,358	10,910,559	0.15%
YoY %	-0.08%	0.00%	0.00%	0.00%	0.25%	0.78%	-	-
Horiz. %	100.94%	101.03%	101.03%	101.03%	101.03%	100.78%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Ratio Analysis
NP Margin	11.91%	9.39%	4.37%	-1.09%	-0.27%	2.91%	5.97%	-
YoY %	26.84%	114.87%	500.92%	-303.70%	-109.28%	-51.26%	-	-
Horiz. %	199.50%	157.29%	73.20%	-18.26%	-4.52%	48.74%	100.00%	-
ROE	12.58%	10.08%	4.11%	-2.16%	-1.64%	1.13%	2.42%	-
YoY %	24.80%	145.26%	290.28%	-31.71%	-245.13%	-53.31%	-	-
Horiz. %	519.83%	416.53%	169.83%	-89.26%	-67.77%	46.69%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Per Share
RPS	279.49	278.55	233.35	166.38	169.59	180.53	151.49	10.73%
YoY %	0.34%	19.37%	40.25%	-1.89%	-6.06%	19.17%	-	-
Horiz. %	184.49%	183.87%	154.04%	109.83%	111.95%	119.17%	100.00%	-
EPS	17.74	13.81	4.77	-2.41	-1.91	1.40	3.26	32.59%
YoY %	28.46%	189.52%	297.93%	-26.18%	-236.43%	-57.06%	-	-
Horiz. %	544.17%	423.62%	146.32%	-73.93%	-58.59%	42.94%	100.00%	-
DPS	4.50	4.00	3.00	2.43	0.00	0.04	0.04	119.55%
YoY %	12.50%	33.33%	23.46%	0.00%	0.00%	0.00%	-	-
Horiz. %	11,250.00%	10,000.00%	7,500.00%	6,075.00%	0.00%	100.00%	100.00%	-
NAPS	1.41	1.37	1.16	1.12	1.17	1.23	1.35	0.72%
YoY %	2.92%	18.10%	3.57%	-4.27%	-4.88%	-8.89%	-	-
Horiz. %	104.44%	101.48%	85.93%	82.96%	86.67%	91.11%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 11,022,762
RPS	277.33	275.16	230.51	164.35	162.72	172.91	144.31	11.49%
YoY %	0.79%	19.37%	40.26%	1.00%	-5.89%	19.82%	-	-
Horiz. %	192.18%	190.67%	159.73%	113.89%	112.76%	119.82%	100.00%	-
EPS	17.60	13.64	4.71	-2.39	-1.84	1.34	3.11	33.45%
YoY %	29.03%	189.60%	297.07%	-29.89%	-237.31%	-56.91%	-	-
Horiz. %	565.92%	438.59%	151.45%	-76.85%	-59.16%	43.09%	100.00%	-
DPS	4.46	3.95	2.96	2.40	0.00	0.04	0.04	119.23%
YoY %	12.91%	33.45%	23.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	11,150.00%	9,875.00%	7,400.00%	6,000.00%	0.00%	100.00%	100.00%	-
NAPS	1.3991	1.3533	1.1459	1.1064	1.1226	1.178	1.2861	1.41%
YoY %	3.38%	18.10%	3.57%	-1.44%	-4.70%	-8.41%	-	-
Horiz. %	108.79%	105.23%	89.10%	86.03%	87.29%	91.59%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	-
Price	2.51	1.52	0.58	0.61	0.675	0.92	1.25	-
P/RPS	0.90	0.55	0.25	0.37	0.40	0.51	0.83	1.35%
YoY %	63.64%	120.00%	-32.43%	-7.50%	-21.57%	-38.55%	-	-
Horiz. %	108.43%	66.27%	30.12%	44.58%	48.19%	61.45%	100.00%	-
P/EPS	14.15	11.01	12.15	-25.26	-35.26	65.92	38.34	-15.29%
YoY %	28.52%	-9.38%	148.10%	28.36%	-153.49%	71.94%	-	-
Horiz. %	36.91%	28.72%	31.69%	-65.88%	-91.97%	171.94%	100.00%	-
EY	7.07	9.08	8.23	-3.96	-2.84	1.52	2.61	18.04%
YoY %	-22.14%	10.33%	307.83%	-39.44%	-286.84%	-41.76%	-	-
Horiz. %	270.88%	347.89%	315.33%	-151.72%	-108.81%	58.24%	100.00%	-
DY	1.79	2.63	5.17	3.98	0.00	0.04	0.03	97.55%
YoY %	-31.94%	-49.13%	29.90%	0.00%	0.00%	33.33%	-	-
Horiz. %	5,966.67%	8,766.67%	17,233.33%	13,266.67%	0.00%	133.33%	100.00%	-
P/NAPS	1.78	1.11	0.50	0.54	0.58	0.75	0.93	11.41%
YoY %	60.36%	122.00%	-7.41%	-6.90%	-22.67%	-19.35%	-	-
Horiz. %	191.40%	119.35%	53.76%	58.06%	62.37%	80.65%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	26/11/24	23/11/23	24/11/22	25/11/21	26/11/20	26/11/19	23/11/18	-
Price	1.95	1.50	0.55	0.585	0.65	0.855	1.15	-
P/RPS	0.70	0.54	0.24	0.35	0.38	0.47	0.76	-1.36%
YoY %	29.63%	125.00%	-31.43%	-7.89%	-19.15%	-38.16%	-	-
Horiz. %	92.11%	71.05%	31.58%	46.05%	50.00%	61.84%	100.00%	-
P/EPS	10.99	10.86	11.53	-24.23	-33.96	61.26	35.27	-17.64%
YoY %	1.20%	-5.81%	147.59%	28.65%	-155.44%	73.69%	-	-
Horiz. %	31.16%	30.79%	32.69%	-68.70%	-96.29%	173.69%	100.00%	-
EY	9.10	9.20	8.68	-4.13	-2.95	1.63	2.84	21.39%
YoY %	-1.09%	5.99%	310.17%	-40.00%	-280.98%	-42.61%	-	-
Horiz. %	320.42%	323.94%	305.63%	-145.42%	-103.87%	57.39%	100.00%	-
DY	2.31	2.67	5.45	4.15	0.00	0.05	0.03	106.12%
YoY %	-13.48%	-51.01%	31.33%	0.00%	0.00%	66.67%	-	-
Horiz. %	7,700.00%	8,900.00%	18,166.67%	13,833.33%	0.00%	166.67%	100.00%	-
P/NAPS	1.38	1.09	0.47	0.52	0.56	0.70	0.85	8.40%
YoY %	26.61%	131.91%	-9.62%	-7.14%	-20.00%	-17.65%	-	-
Horiz. %	162.35%	128.24%	55.29%	61.18%	65.88%	82.35%	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