[YTL] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -5.15%
YoY- 23.95%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 17,937,120 19,269,237 19,549,773 20,234,082 20,842,992 19,972,948 19,930,049 -6.77%
PBT 2,020,708 2,811,599 2,956,856 3,087,160 2,628,772 2,313,389 2,330,556 -9.06%
Tax -519,796 -206,669 -387,681 -380,536 -249,200 -467,607 -502,045 2.34%
NP 1,500,912 2,604,930 2,569,174 2,706,624 2,379,572 1,845,782 1,828,510 -12.32%
-
NP to SH 864,512 1,554,980 1,601,217 1,622,196 1,710,248 1,274,494 1,258,953 -22.14%
-
Tax Rate 25.72% 7.35% 13.11% 12.33% 9.48% 20.21% 21.54% -
Total Cost 16,436,208 16,664,307 16,980,598 17,527,458 18,463,420 18,127,166 18,101,538 -6.22%
-
Net Worth 14,374,063 14,403,103 14,195,433 14,209,772 14,113,697 13,372,648 12,838,011 7.81%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 1,243,433 345,387 311,162 622,663 259,159 4,141 -
Div Payout % - 79.96% 21.57% 19.18% 36.41% 20.33% 0.33% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 14,374,063 14,403,103 14,195,433 14,209,772 14,113,697 13,372,648 12,838,011 7.81%
NOSH 10,341,053 10,361,945 10,361,630 10,372,096 10,377,718 10,366,394 10,353,234 -0.07%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.37% 13.52% 13.14% 13.38% 11.42% 9.24% 9.17% -
ROE 6.01% 10.80% 11.28% 11.42% 12.12% 9.53% 9.81% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 173.46 185.96 188.67 195.08 200.84 192.67 192.50 -6.70%
EPS 8.36 15.00 15.45 15.64 16.48 12.30 12.16 -22.08%
DPS 0.00 12.00 3.33 3.00 6.00 2.50 0.04 -
NAPS 1.39 1.39 1.37 1.37 1.36 1.29 1.24 7.90%
Adjusted Per Share Value based on latest NOSH - 10,365,837
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 161.66 173.67 176.20 182.36 187.85 180.01 179.62 -6.77%
EPS 7.79 14.01 14.43 14.62 15.41 11.49 11.35 -22.17%
DPS 0.00 11.21 3.11 2.80 5.61 2.34 0.04 -
NAPS 1.2955 1.2981 1.2794 1.2807 1.272 1.2052 1.1571 7.81%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.68 1.62 1.53 1.62 1.54 1.66 1.63 -
P/RPS 0.97 0.87 0.81 0.83 0.77 0.86 0.85 9.19%
P/EPS 20.10 10.80 9.90 10.36 9.34 13.50 13.40 31.00%
EY 4.98 9.26 10.10 9.65 10.70 7.41 7.46 -23.59%
DY 0.00 7.41 2.18 1.85 3.90 1.51 0.02 -
P/NAPS 1.21 1.17 1.12 1.18 1.13 1.29 1.31 -5.15%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 28/08/14 20/05/14 20/02/14 21/11/13 22/08/13 23/05/13 -
Price 1.64 1.56 1.70 1.63 1.62 1.57 1.72 -
P/RPS 0.95 0.84 0.90 0.84 0.81 0.81 0.89 4.44%
P/EPS 19.62 10.40 11.00 10.42 9.83 12.77 14.14 24.37%
EY 5.10 9.62 9.09 9.60 10.17 7.83 7.07 -19.55%
DY 0.00 7.69 1.96 1.84 3.70 1.59 0.02 -
P/NAPS 1.18 1.12 1.24 1.19 1.19 1.22 1.39 -10.33%

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