[YTLREIT] YoY TTM Result on 31-Mar-2014 [#3]

Stock
[YTLREIT] YTL HOSPITALITY REIT
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -1.56%
YoY- -19.67%
Quarter Report
Latest QR
Upcoming QR
YTLREIT's Result
YTLREIT's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 449,122 432,997 430,798 431,617 220,432 60,782 51,998 43.19%
PBT -18,926 12,845 56,320 65,887 80,399 108,339 66,884 -
Tax -3,018 -2,713 -3,304 -1,947 -799 -1,054 -1,403 13.60%
NP -21,944 10,132 53,016 63,940 79,600 107,285 65,481 -
-
NP to SH -21,944 10,132 53,016 63,940 79,600 107,285 65,481 -
-
Tax Rate - 21.12% 5.87% 2.96% 0.99% 0.97% 2.10% -
Total Cost 471,066 422,865 377,782 367,677 140,832 -46,503 -13,483 -
-
Net Worth 2,387,167 1,770,836 1,530,346 1,321,072 1,468,784 1,492,236 1,364,981 9.75%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 115,375 100,182 102,507 79,276 47,518 53,075 38,701 19.94%
Div Payout % 0.00% 988.77% 193.35% 123.99% 59.70% 49.47% 59.10% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,387,167 1,770,836 1,530,346 1,321,072 1,468,784 1,492,236 1,364,981 9.75%
NOSH 1,704,388 1,322,901 1,321,428 1,327,310 1,330,180 1,322,670 1,178,740 6.33%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -4.89% 2.34% 12.31% 14.81% 36.11% 176.51% 125.93% -
ROE -0.92% 0.57% 3.46% 4.84% 5.42% 7.19% 4.80% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 26.35 32.73 32.60 32.52 16.57 4.60 4.41 34.67%
EPS -1.29 0.77 4.01 4.82 5.98 8.11 5.56 -
DPS 6.77 7.57 7.73 5.98 3.59 4.01 3.29 12.76%
NAPS 1.4006 1.3386 1.1581 0.9953 1.1042 1.1282 1.158 3.21%
Adjusted Per Share Value based on latest NOSH - 1,327,310
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 26.36 25.41 25.29 25.33 12.94 3.57 3.05 43.20%
EPS -1.29 0.59 3.11 3.75 4.67 6.30 3.84 -
DPS 6.77 5.88 6.02 4.65 2.79 3.12 2.27 19.95%
NAPS 1.4012 1.0394 0.8982 0.7754 0.8621 0.8759 0.8012 9.75%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.18 1.06 1.03 0.905 1.08 0.93 0.88 -
P/RPS 4.48 3.24 3.16 2.78 6.52 20.24 19.95 -22.01%
P/EPS -91.65 138.40 25.67 18.79 18.05 11.47 15.84 -
EY -1.09 0.72 3.90 5.32 5.54 8.72 6.31 -
DY 5.74 7.14 7.50 6.61 3.32 4.31 3.74 7.39%
P/NAPS 0.84 0.79 0.89 0.91 0.98 0.82 0.76 1.68%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 26/05/16 21/05/15 20/05/14 23/05/13 22/05/12 26/05/11 -
Price 1.17 1.08 1.05 0.915 1.12 0.94 0.88 -
P/RPS 4.44 3.30 3.22 2.81 6.76 20.46 19.95 -22.13%
P/EPS -90.87 141.01 26.17 18.99 18.72 11.59 15.84 -
EY -1.10 0.71 3.82 5.26 5.34 8.63 6.31 -
DY 5.79 7.01 7.36 6.54 3.21 4.27 3.74 7.54%
P/NAPS 0.84 0.81 0.91 0.92 1.01 0.83 0.76 1.68%

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