[YTL] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ-0.0%
YoY- 33.76%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 CAGR
Revenue 20,842,992 19,972,948 19,930,049 20,389,600 20,389,600 20,288,520 20,195,789 2.55%
PBT 2,628,772 2,313,389 2,330,556 2,413,090 2,413,090 2,601,612 2,450,154 5.78%
Tax -249,200 -467,607 -502,045 -513,008 -513,008 -465,088 -476,064 -40.36%
NP 2,379,572 1,845,782 1,828,510 1,900,082 1,900,082 2,136,524 1,974,090 16.09%
-
NP to SH 1,710,248 1,274,494 1,258,953 1,308,780 1,308,780 1,567,720 1,181,123 34.40%
-
Tax Rate 9.48% 20.21% 21.54% 21.26% 21.26% 17.88% 19.43% -
Total Cost 18,463,420 18,127,166 18,101,538 18,489,518 18,489,518 18,151,996 18,221,699 1.05%
-
Net Worth 14,113,697 13,372,648 12,838,011 0 12,922,393 11,864,878 12,178,452 12.50%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 CAGR
Div 622,663 259,159 4,141 516,895 6,202 3,890 193,308 154.52%
Div Payout % 36.41% 20.33% 0.33% 39.49% 0.47% 0.25% 16.37% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 CAGR
Net Worth 14,113,697 13,372,648 12,838,011 0 12,922,393 11,864,878 12,178,452 12.50%
NOSH 10,377,718 10,366,394 10,353,234 10,337,914 10,337,914 9,725,309 9,665,438 5.84%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.42% 9.24% 9.17% 9.32% 9.32% 10.53% 9.77% -
ROE 12.12% 9.53% 9.81% 0.00% 10.13% 13.21% 9.70% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 CAGR
RPS 200.84 192.67 192.50 197.23 197.23 208.62 208.95 -3.11%
EPS 16.48 12.30 12.16 12.66 12.66 16.12 12.25 26.73%
DPS 6.00 2.50 0.04 5.00 0.06 0.04 2.00 140.47%
NAPS 1.36 1.29 1.24 0.00 1.25 1.22 1.26 6.28%
Adjusted Per Share Value based on latest NOSH - 10,333,071
30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 CAGR
RPS 187.79 179.95 179.56 183.70 183.70 182.79 181.96 2.55%
EPS 15.41 11.48 11.34 11.79 11.79 14.12 10.64 34.42%
DPS 5.61 2.33 0.04 4.66 0.06 0.04 1.74 154.72%
NAPS 1.2716 1.2048 1.1567 0.00 1.1643 1.069 1.0972 12.50%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/12/12 28/09/12 29/06/12 -
Price 1.54 1.66 1.63 1.90 1.84 1.72 2.02 -
P/RPS 0.77 0.86 0.85 0.96 0.93 0.82 0.97 -16.84%
P/EPS 9.34 13.50 13.40 15.01 14.53 10.67 16.53 -36.61%
EY 10.70 7.41 7.46 6.66 6.88 9.37 6.05 57.68%
DY 3.90 1.51 0.02 2.63 0.03 0.02 0.99 198.92%
P/NAPS 1.13 1.29 1.31 0.00 1.47 1.41 1.60 -24.25%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 CAGR
Date 21/11/13 22/08/13 23/05/13 - 21/02/13 22/11/12 16/08/12 -
Price 1.62 1.57 1.72 0.00 1.60 1.74 1.91 -
P/RPS 0.81 0.81 0.89 0.00 0.81 0.83 0.91 -8.87%
P/EPS 9.83 12.77 14.14 0.00 12.64 10.79 15.63 -30.95%
EY 10.17 7.83 7.07 0.00 7.91 9.26 6.40 44.76%
DY 3.70 1.59 0.02 0.00 0.04 0.02 1.05 173.45%
P/NAPS 1.19 1.22 1.39 0.00 1.28 1.43 1.52 -17.75%

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