[YTL] YoY TTM Result on 31-Mar-2017 [#3]

Stock

[YTL] YTL CORPORATION BHD

Announcement Date

25-May-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

31-Mar-2017 [#3]

Profit Trend

QoQ- 7.22%

YoY- -8.89%

Quarter Report

YTLCorp - 3Q 31032017 (Final).pdf

Latest QR

Upcoming QR

YTL's Result

YTL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	20,681,197	17,106,182	15,605,892	14,203,572	16,053,433	17,312,730	19,687,741	0.82%
YoY %	20.90%	9.61%	9.87%	-11.52%	-7.27%	-12.06%	-	-
Horiz. %	105.05%	86.89%	79.27%	72.14%	81.54%	87.94%	100.00%	-
PBT	741,504	1,049,946	1,629,064	1,965,089	2,278,343	2,439,756	2,783,114	-19.76%
YoY %	-29.38%	-35.55%	-17.10%	-13.75%	-6.62%	-12.34%	-	-
Horiz. %	26.64%	37.73%	58.53%	70.61%	81.86%	87.66%	100.00%	-
Tax	-327,712	-316,668	-334,973	-237,536	-713,186	-435,126	-381,834	-2.51%
YoY %	-3.49%	5.46%	-41.02%	66.69%	-63.90%	-13.96%	-	-
Horiz. %	85.83%	82.93%	87.73%	62.21%	186.78%	113.96%	100.00%	-
NP	413,792	733,278	1,294,091	1,727,553	1,565,157	2,004,630	2,401,280	-25.38%
YoY %	-43.57%	-43.34%	-25.09%	10.38%	-21.92%	-16.52%	-	-
Horiz. %	17.23%	30.54%	53.89%	71.94%	65.18%	83.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,812	213,044	617,555	832,990	914,253	1,124,874	1,531,192	-40.93%
YoY %	-69.58%	-65.50%	-25.86%	-8.89%	-18.72%	-26.54%	-	-
Horiz. %	4.23%	13.91%	40.33%	54.40%	59.71%	73.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.20%	30.16%	20.56%	12.09%	31.30%	17.83%	13.72%	-
YoY %	46.55%	46.69%	70.06%	-61.37%	75.55%	29.96%	-	-
Horiz. %	322.16%	219.83%	149.85%	88.12%	228.13%	129.96%	100.00%	-
Total Cost	20,267,405	16,372,904	14,311,801	12,476,019	14,488,276	15,308,100	17,286,461	2.68%
YoY %	23.79%	14.40%	14.71%	-13.89%	-5.36%	-11.44%	-	-
Horiz. %	117.24%	94.72%	82.79%	72.17%	83.81%	88.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,784,515	13,881,044	13,906,479	14,586,101	13,938,304	14,156,871	14,203,365	-1.73%
YoY %	-7.90%	-0.18%	-4.66%	4.65%	-1.54%	-0.33%	-	-
Horiz. %	90.01%	97.73%	97.91%	102.69%	98.13%	99.67%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	4,271	4,204	520,932	989,976	989,482	984,490	259,339	-49.52%
YoY %	1.59%	-99.19%	-47.38%	0.05%	0.51%	279.62%	-	-
Horiz. %	1.65%	1.62%	200.87%	381.73%	381.54%	379.62%	100.00%	-
Div Payout %	6.59%	1.97%	84.35%	118.85%	108.23%	87.52%	16.94%	-
YoY %	234.52%	-97.66%	-29.03%	9.81%	23.66%	416.65%	-	-
Horiz. %	38.90%	11.63%	497.93%	701.59%	638.90%	516.65%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	12,784,515	13,881,044	13,906,479	14,586,101	13,938,304	14,156,871	14,203,365	-1.73%
YoY %	-7.90%	-0.18%	-4.66%	4.65%	-1.54%	-0.33%	-	-
Horiz. %	90.01%	97.73%	97.91%	102.69%	98.13%	99.67%	100.00%	-
NOSH	11,022,762	10,910,559	10,910,559	10,418,644	10,401,719	10,409,464	10,367,420	1.02%
YoY %	1.03%	0.00%	4.72%	0.16%	-0.07%	0.41%	-	-
Horiz. %	106.32%	105.24%	105.24%	100.49%	100.33%	100.41%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	2.00%	4.29%	8.29%	12.16%	9.75%	11.58%	12.20%	-
YoY %	-53.38%	-48.25%	-31.83%	24.72%	-15.80%	-5.08%	-	-
Horiz. %	16.39%	35.16%	67.95%	99.67%	79.92%	94.92%	100.00%	-
ROE	0.51%	1.53%	4.44%	5.71%	6.56%	7.95%	10.78%	-
YoY %	-66.67%	-65.54%	-22.24%	-12.96%	-17.48%	-26.25%	-	-
Horiz. %	4.73%	14.19%	41.19%	52.97%	60.85%	73.75%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	195.74	160.20	148.13	136.33	154.33	166.32	189.90	0.50%
YoY %	22.18%	8.15%	8.66%	-11.66%	-7.21%	-12.42%	-	-
Horiz. %	103.08%	84.36%	78.00%	71.79%	81.27%	87.58%	100.00%	-
EPS	0.61	2.00	5.86	8.00	8.79	10.81	14.77	-41.17%
YoY %	-69.50%	-65.87%	-26.75%	-8.99%	-18.69%	-26.81%	-	-
Horiz. %	4.13%	13.54%	39.68%	54.16%	59.51%	73.19%	100.00%	-
DPS	0.04	0.04	5.00	9.50	9.50	9.50	2.50	-49.77%
YoY %	0.00%	-99.20%	-47.37%	0.00%	0.00%	280.00%	-	-
Horiz. %	1.60%	1.60%	200.00%	380.00%	380.00%	380.00%	100.00%	-
NAPS	1.21	1.30	1.32	1.40	1.34	1.36	1.37	-2.04%
YoY %	-6.92%	-1.52%	-5.71%	4.48%	-1.47%	-0.73%	-	-
Horiz. %	88.32%	94.89%	96.35%	102.19%	97.81%	99.27%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 10,910,559
RPS	186.33	154.12	140.60	127.97	144.64	155.98	177.38	0.82%
YoY %	20.90%	9.62%	9.87%	-11.53%	-7.27%	-12.06%	-	-
Horiz. %	105.05%	86.89%	79.26%	72.14%	81.54%	87.94%	100.00%	-
EPS	0.58	1.92	5.56	7.50	8.24	10.13	13.80	-41.00%
YoY %	-69.79%	-65.47%	-25.87%	-8.98%	-18.66%	-26.59%	-	-
Horiz. %	4.20%	13.91%	40.29%	54.35%	59.71%	73.41%	100.00%	-
DPS	0.04	0.04	4.69	8.92	8.91	8.87	2.34	-49.21%
YoY %	0.00%	-99.15%	-47.42%	0.11%	0.45%	279.06%	-	-
Horiz. %	1.71%	1.71%	200.43%	381.20%	380.77%	379.06%	100.00%	-
NAPS	1.1518	1.2506	1.2529	1.3142	1.2558	1.2755	1.2797	-1.73%
YoY %	-7.90%	-0.18%	-4.66%	4.65%	-1.54%	-0.33%	-	-
Horiz. %	90.01%	97.73%	97.91%	102.70%	98.13%	99.67%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	0.725	1.06	1.35	1.49	1.64	1.67	1.53	-
P/RPS	0.37	0.66	0.91	1.09	1.06	1.00	0.81	-12.23%
YoY %	-43.94%	-27.47%	-16.51%	2.83%	6.00%	23.46%	-	-
Horiz. %	45.68%	81.48%	112.35%	134.57%	130.86%	123.46%	100.00%	-
P/EPS	118.19	53.13	23.03	18.64	18.66	15.45	10.36	49.98%
YoY %	122.45%	130.70%	23.55%	-0.11%	20.78%	49.13%	-	-
Horiz. %	1,140.83%	512.84%	222.30%	179.92%	180.12%	149.13%	100.00%	-
EY	0.85	1.88	4.34	5.37	5.36	6.47	9.65	-33.27%
YoY %	-54.79%	-56.68%	-19.18%	0.19%	-17.16%	-32.95%	-	-
Horiz. %	8.81%	19.48%	44.97%	55.65%	55.54%	67.05%	100.00%	-
DY	0.06	0.04	3.70	6.38	5.79	5.69	1.63	-42.29%
YoY %	50.00%	-98.92%	-42.01%	10.19%	1.76%	249.08%	-	-
Horiz. %	3.68%	2.45%	226.99%	391.41%	355.21%	349.08%	100.00%	-
P/NAPS	0.60	0.82	1.02	1.06	1.22	1.23	1.12	-9.87%
YoY %	-26.83%	-19.61%	-3.77%	-13.11%	-0.81%	9.82%	-	-
Horiz. %	53.57%	73.21%	91.07%	94.64%	108.93%	109.82%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	16/06/20	31/05/19	24/05/18	25/05/17	26/05/16	21/05/15	20/05/14	-
Price	0.855	1.14	0.995	1.51	1.60	1.65	1.70	-
P/RPS	0.44	0.71	0.67	1.11	1.04	0.99	0.90	-11.23%
YoY %	-38.03%	5.97%	-39.64%	6.73%	5.05%	10.00%	-	-
Horiz. %	48.89%	78.89%	74.44%	123.33%	115.56%	110.00%	100.00%	-
P/EPS	139.38	57.14	16.97	18.89	18.20	15.27	11.51	51.48%
YoY %	143.93%	236.71%	-10.16%	3.79%	19.19%	32.67%	-	-
Horiz. %	1,210.95%	496.44%	147.44%	164.12%	158.12%	132.67%	100.00%	-
EY	0.72	1.75	5.89	5.29	5.49	6.55	8.69	-33.94%
YoY %	-58.86%	-70.29%	11.34%	-3.64%	-16.18%	-24.63%	-	-
Horiz. %	8.29%	20.14%	67.78%	60.87%	63.18%	75.37%	100.00%	-
DY	0.05	0.04	5.03	6.29	5.94	5.76	1.47	-43.04%
YoY %	25.00%	-99.20%	-20.03%	5.89%	3.12%	291.84%	-	-
Horiz. %	3.40%	2.72%	342.18%	427.89%	404.08%	391.84%	100.00%	-
P/NAPS	0.71	0.88	0.75	1.08	1.19	1.21	1.24	-8.86%
YoY %	-19.32%	17.33%	-30.56%	-9.24%	-1.65%	-2.42%	-	-
Horiz. %	57.26%	70.97%	60.48%	87.10%	95.97%	97.58%	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