[YTL] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -7.6%
YoY- 15.1%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 16,435,873 17,857,834 19,895,189 20,405,253 19,318,334 17,552,362 13,385,646 3.47%
PBT 2,410,115 2,492,694 2,650,424 2,378,229 2,387,487 2,393,419 2,451,631 -0.28%
Tax -848,902 -309,026 -401,371 -400,176 -518,865 -698,915 -957,377 -1.98%
NP 1,561,213 2,183,668 2,249,053 1,978,053 1,868,622 1,694,504 1,494,254 0.73%
-
NP to SH 917,547 1,281,517 1,431,202 1,243,934 1,080,696 876,114 955,421 -0.67%
-
Tax Rate 35.22% 12.40% 15.14% 16.83% 21.73% 29.20% 39.05% -
Total Cost 14,874,660 15,674,166 17,646,136 18,427,200 17,449,712 15,857,858 11,891,392 3.79%
-
Net Worth 14,408,549 13,689,976 14,201,197 0 10,921,377 8,971,694 9,733,671 6.75%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 989,482 1,088,164 155,665 254,315 1,793 358 122,012 41.72%
Div Payout % 107.84% 84.91% 10.88% 20.44% 0.17% 0.04% 12.77% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 14,408,549 13,689,976 14,201,197 0 10,921,377 8,971,694 9,733,671 6.75%
NOSH 10,440,977 10,371,193 10,365,837 10,333,071 9,025,931 1,794,338 1,795,880 34.07%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.50% 12.23% 11.30% 9.69% 9.67% 9.65% 11.16% -
ROE 6.37% 9.36% 10.08% 0.00% 9.90% 9.77% 9.82% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 157.42 172.19 191.93 197.48 214.03 978.21 745.35 -22.82%
EPS 8.79 12.36 13.81 12.04 11.97 48.83 53.20 -25.91%
DPS 9.50 10.50 1.50 2.46 0.02 0.02 6.79 5.75%
NAPS 1.38 1.32 1.37 0.00 1.21 5.00 5.42 -20.37%
Adjusted Per Share Value based on latest NOSH - 10,333,071
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 148.08 160.89 179.25 183.84 174.05 158.14 120.60 3.47%
EPS 8.27 11.55 12.89 11.21 9.74 7.89 8.61 -0.66%
DPS 8.91 9.80 1.40 2.29 0.02 0.00 1.10 41.69%
NAPS 1.2982 1.2334 1.2795 0.00 0.984 0.8083 0.877 6.75%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.57 1.59 1.62 1.90 1.39 1.58 1.37 -
P/RPS 1.00 0.92 0.84 0.96 0.65 0.16 0.18 33.06%
P/EPS 17.87 12.87 11.73 15.78 11.61 3.24 2.58 38.04%
EY 5.60 7.77 8.52 6.34 8.61 30.90 38.83 -27.57%
DY 6.05 6.60 0.93 1.30 0.01 0.01 4.96 3.36%
P/NAPS 1.14 1.20 1.18 0.00 1.15 0.32 0.25 28.75%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 12/02/15 20/02/14 - 23/02/12 24/02/11 25/02/10 -
Price 1.56 1.74 1.63 0.00 1.33 1.32 1.35 -
P/RPS 0.99 1.01 0.85 0.00 0.62 0.13 0.18 32.84%
P/EPS 17.75 14.08 11.81 0.00 11.11 2.70 2.54 38.24%
EY 5.63 7.10 8.47 0.00 9.00 36.99 39.41 -27.68%
DY 6.09 6.03 0.92 0.00 0.01 0.02 5.03 3.23%
P/NAPS 1.13 1.32 1.19 0.00 1.10 0.26 0.25 28.57%

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