[YTL] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 32.73%
YoY- 55.63%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 19,930,049 20,389,600 20,389,600 20,288,520 20,195,789 20,144,008 19,736,486 0.78%
PBT 2,330,556 2,413,090 2,413,090 2,601,612 2,450,154 2,446,149 2,280,492 1.75%
Tax -502,045 -513,008 -513,008 -465,088 -476,064 -630,165 -612,590 -14.72%
NP 1,828,510 1,900,082 1,900,082 2,136,524 1,974,090 1,815,984 1,667,902 7.63%
-
NP to SH 1,258,953 1,308,780 1,308,780 1,567,720 1,181,123 1,138,718 978,430 22.35%
-
Tax Rate 21.54% 21.26% 21.26% 17.88% 19.43% 25.76% 26.86% -
Total Cost 18,101,538 18,489,518 18,489,518 18,151,996 18,221,699 18,328,024 18,068,584 0.14%
-
Net Worth 12,838,011 0 12,922,393 11,864,878 12,178,452 10,930,216 10,881,436 14.15%
Dividend
31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 4,141 516,895 6,202 3,890 193,308 2,470 - -
Div Payout % 0.33% 39.49% 0.47% 0.25% 16.37% 0.22% - -
Equity
31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 12,838,011 0 12,922,393 11,864,878 12,178,452 10,930,216 10,881,436 14.15%
NOSH 10,353,234 10,337,914 10,337,914 9,725,309 9,665,438 9,262,895 8,992,922 11.93%
Ratio Analysis
31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.17% 9.32% 9.32% 10.53% 9.77% 9.02% 8.45% -
ROE 9.81% 0.00% 10.13% 13.21% 9.70% 10.42% 8.99% -
Per Share
31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 192.50 197.23 197.23 208.62 208.95 217.47 219.47 -9.96%
EPS 12.16 12.66 12.66 16.12 12.25 12.29 10.88 9.31%
DPS 0.04 5.00 0.06 0.04 2.00 0.03 0.00 -
NAPS 1.24 0.00 1.25 1.22 1.26 1.18 1.21 1.97%
Adjusted Per Share Value based on latest NOSH - 9,725,309
31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 179.62 183.77 183.77 182.86 182.02 181.55 177.88 0.78%
EPS 11.35 11.80 11.80 14.13 10.65 10.26 8.82 22.36%
DPS 0.04 4.66 0.06 0.04 1.74 0.02 0.00 -
NAPS 1.1571 0.00 1.1647 1.0694 1.0976 0.9851 0.9807 14.15%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/03/13 31/12/12 28/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.63 1.90 1.84 1.72 2.02 1.68 1.39 -
P/RPS 0.85 0.96 0.93 0.82 0.97 0.77 0.63 27.09%
P/EPS 13.40 15.01 14.53 10.67 16.53 13.67 12.78 3.86%
EY 7.46 6.66 6.88 9.37 6.05 7.32 7.83 -3.80%
DY 0.02 2.63 0.03 0.02 0.99 0.02 0.00 -
P/NAPS 1.31 0.00 1.47 1.41 1.60 1.42 1.15 10.98%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/05/13 - 21/02/13 22/11/12 16/08/12 22/05/12 23/02/12 -
Price 1.72 0.00 1.60 1.74 1.91 1.64 1.33 -
P/RPS 0.89 0.00 0.81 0.83 0.91 0.75 0.61 35.30%
P/EPS 14.14 0.00 12.64 10.79 15.63 13.34 12.22 12.39%
EY 7.07 0.00 7.91 9.26 6.40 7.50 8.18 -11.01%
DY 0.02 0.00 0.04 0.02 1.05 0.02 0.00 -
P/NAPS 1.39 0.00 1.28 1.43 1.52 1.39 1.10 20.59%

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