[YTL] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -18.39%
YoY- -54.05%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 25,326,042 20,501,939 17,108,990 20,180,374 16,673,147 15,442,571 14,104,945 10.24%
PBT 1,581,965 772,149 392,740 833,731 1,151,928 1,764,257 1,941,138 -3.35%
Tax -329,281 -992,497 -451,157 -336,615 -333,416 -329,128 -254,300 4.39%
NP 1,252,684 -220,348 -58,417 497,116 818,512 1,435,129 1,686,838 -4.83%
-
NP to SH 556,816 -217,577 -205,315 121,083 263,501 767,255 776,916 -5.39%
-
Tax Rate 20.81% 128.54% 114.87% 40.37% 28.94% 18.66% 13.10% -
Total Cost 24,073,358 20,722,287 17,167,407 19,683,258 15,854,635 14,007,442 12,418,107 11.65%
-
Net Worth 12,608,698 11,841,215 12,238,247 13,094,958 13,560,713 14,011,831 14,494,614 -2.29%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 328,922 266,246 - 4,271 4,204 520,932 989,976 -16.76%
Div Payout % 59.07% 0.00% - 3.53% 1.60% 67.90% 127.42% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 12,608,698 11,841,215 12,238,247 13,094,958 13,560,713 14,011,831 14,494,614 -2.29%
NOSH 11,022,762 11,022,762 11,022,762 11,018,225 10,910,559 10,910,559 10,910,559 0.17%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 4.95% -1.07% -0.34% 2.46% 4.91% 9.29% 11.96% -
ROE 4.42% -1.84% -1.68% 0.92% 1.94% 5.48% 5.36% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 230.99 186.99 160.77 191.09 156.15 146.58 135.26 9.32%
EPS 5.08 -1.98 -1.93 1.15 2.47 7.28 7.45 -6.17%
DPS 3.00 2.43 0.00 0.04 0.04 5.00 9.50 -17.47%
NAPS 1.15 1.08 1.15 1.24 1.27 1.33 1.39 -3.10%
Adjusted Per Share Value based on latest NOSH - 11,018,225
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 228.92 185.31 154.65 182.41 150.71 139.58 127.49 10.24%
EPS 5.03 -1.97 -1.86 1.09 2.38 6.94 7.02 -5.40%
DPS 2.97 2.41 0.00 0.04 0.04 4.71 8.95 -16.78%
NAPS 1.1397 1.0703 1.1062 1.1836 1.2257 1.2665 1.3102 -2.29%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.58 0.58 0.765 0.98 1.01 1.37 1.55 -
P/RPS 0.25 0.31 0.48 0.51 0.65 0.93 1.15 -22.44%
P/EPS 11.42 -29.23 -39.65 85.47 40.93 18.81 20.80 -9.50%
EY 8.76 -3.42 -2.52 1.17 2.44 5.32 4.81 10.50%
DY 5.17 4.19 0.00 0.04 0.04 3.65 6.13 -2.79%
P/NAPS 0.50 0.54 0.67 0.79 0.80 1.03 1.12 -12.57%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 25/02/21 20/02/20 27/02/19 23/02/18 23/02/17 -
Price 0.555 0.545 0.665 0.95 1.11 1.48 1.55 -
P/RPS 0.24 0.29 0.41 0.50 0.71 1.01 1.15 -22.97%
P/EPS 10.93 -27.46 -34.47 82.86 44.98 20.32 20.80 -10.16%
EY 9.15 -3.64 -2.90 1.21 2.22 4.92 4.81 11.30%
DY 5.41 4.46 0.00 0.04 0.04 3.38 6.13 -2.05%
P/NAPS 0.48 0.50 0.58 0.77 0.87 1.11 1.12 -13.16%

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