[YTL] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -3.0%
YoY- 6.46%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 16,053,433 17,312,730 19,687,741 20,070,207 20,316,349 17,864,965 15,329,646 0.77%
PBT 2,278,343 2,439,756 2,783,114 2,304,059 2,455,265 2,321,974 2,399,660 -0.86%
Tax -713,186 -435,126 -381,834 -516,766 -540,899 -666,649 -1,009,843 -5.62%
NP 1,565,157 2,004,630 2,401,280 1,787,293 1,914,366 1,655,325 1,389,817 1.99%
-
NP to SH 914,253 1,124,874 1,531,192 1,206,675 1,133,465 857,577 801,652 2.21%
-
Tax Rate 31.30% 17.83% 13.72% 22.43% 22.03% 28.71% 42.08% -
Total Cost 14,488,276 15,308,100 17,286,461 18,282,914 18,401,983 16,209,640 13,939,829 0.64%
-
Net Worth 13,938,304 14,156,871 14,203,365 12,835,107 11,181,618 8,967,097 10,127,859 5.46%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 989,482 984,490 259,339 254,315 3,688 358 122,012 41.69%
Div Payout % 108.23% 87.52% 16.94% 21.08% 0.33% 0.04% 15.22% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 13,938,304 14,156,871 14,203,365 12,835,107 11,181,618 8,967,097 10,127,859 5.46%
NOSH 10,401,719 10,409,464 10,367,420 10,350,893 9,475,948 1,793,419 1,795,719 33.97%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.75% 11.58% 12.20% 8.91% 9.42% 9.27% 9.07% -
ROE 6.56% 7.95% 10.78% 9.40% 10.14% 9.56% 7.92% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 154.33 166.32 189.90 193.90 214.40 996.14 853.68 -24.78%
EPS 8.79 10.81 14.77 11.66 11.96 47.82 44.64 -23.70%
DPS 9.50 9.50 2.50 2.46 0.04 0.02 6.79 5.75%
NAPS 1.34 1.36 1.37 1.24 1.18 5.00 5.64 -21.28%
Adjusted Per Share Value based on latest NOSH - 10,350,893
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 144.64 155.98 177.38 180.82 183.04 160.96 138.11 0.77%
EPS 8.24 10.13 13.80 10.87 10.21 7.73 7.22 2.22%
DPS 8.91 8.87 2.34 2.29 0.03 0.00 1.10 41.66%
NAPS 1.2558 1.2755 1.2797 1.1564 1.0074 0.8079 0.9125 5.46%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.64 1.67 1.53 1.63 1.68 1.39 1.41 -
P/RPS 1.06 1.00 0.81 0.84 0.78 0.14 0.17 35.62%
P/EPS 18.66 15.45 10.36 13.98 14.05 2.91 3.16 34.40%
EY 5.36 6.47 9.65 7.15 7.12 34.40 31.66 -25.60%
DY 5.79 5.69 1.63 1.51 0.02 0.01 4.82 3.10%
P/NAPS 1.22 1.23 1.12 1.31 1.42 0.28 0.25 30.20%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 21/05/15 20/05/14 - 22/05/12 26/05/11 27/05/10 -
Price 1.60 1.65 1.70 0.00 1.64 1.52 1.34 -
P/RPS 1.04 0.99 0.90 0.00 0.76 0.15 0.16 36.57%
P/EPS 18.20 15.27 11.51 0.00 13.71 3.18 3.00 35.01%
EY 5.49 6.55 8.69 0.00 7.29 31.46 33.32 -25.93%
DY 5.94 5.76 1.47 0.00 0.02 0.01 5.07 2.67%
P/NAPS 1.19 1.21 1.24 0.00 1.39 0.30 0.24 30.55%

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