[YTL] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -3.81%
YoY- 10.56%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
Revenue 20,234,082 20,842,992 19,972,948 19,930,049 20,389,600 20,389,600 20,288,520 -0.21%
PBT 3,087,160 2,628,772 2,313,389 2,330,556 2,413,090 2,413,090 2,601,612 14.64%
Tax -380,536 -249,200 -467,607 -502,045 -513,008 -513,008 -465,088 -14.80%
NP 2,706,624 2,379,572 1,845,782 1,828,510 1,900,082 1,900,082 2,136,524 20.79%
-
NP to SH 1,622,196 1,710,248 1,274,494 1,258,953 1,308,780 1,308,780 1,567,720 2.76%
-
Tax Rate 12.33% 9.48% 20.21% 21.54% 21.26% 21.26% 17.88% -
Total Cost 17,527,458 18,463,420 18,127,166 18,101,538 18,489,518 18,489,518 18,151,996 -2.75%
-
Net Worth 14,209,772 14,113,697 13,372,648 12,838,011 0 12,922,393 11,864,878 15.49%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
Div 311,162 622,663 259,159 4,141 516,895 6,202 3,890 3210.78%
Div Payout % 19.18% 36.41% 20.33% 0.33% 39.49% 0.47% 0.25% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
Net Worth 14,209,772 14,113,697 13,372,648 12,838,011 0 12,922,393 11,864,878 15.49%
NOSH 10,372,096 10,377,718 10,366,394 10,353,234 10,337,914 10,337,914 9,725,309 5.27%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
NP Margin 13.38% 11.42% 9.24% 9.17% 9.32% 9.32% 10.53% -
ROE 11.42% 12.12% 9.53% 9.81% 0.00% 10.13% 13.21% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
RPS 195.08 200.84 192.67 192.50 197.23 197.23 208.62 -5.21%
EPS 15.64 16.48 12.30 12.16 12.66 12.66 16.12 -2.38%
DPS 3.00 6.00 2.50 0.04 5.00 0.06 0.04 3044.75%
NAPS 1.37 1.36 1.29 1.24 0.00 1.25 1.22 9.70%
Adjusted Per Share Value based on latest NOSH - 10,350,893
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
RPS 182.36 187.85 180.01 179.62 183.77 183.77 182.86 -0.21%
EPS 14.62 15.41 11.49 11.35 11.80 11.80 14.13 2.76%
DPS 2.80 5.61 2.34 0.04 4.66 0.06 0.04 2876.15%
NAPS 1.2807 1.272 1.2052 1.1571 0.00 1.1647 1.0694 15.48%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/12/12 28/09/12 -
Price 1.62 1.54 1.66 1.63 1.90 1.84 1.72 -
P/RPS 0.83 0.77 0.86 0.85 0.96 0.93 0.82 0.97%
P/EPS 10.36 9.34 13.50 13.40 15.01 14.53 10.67 -2.32%
EY 9.65 10.70 7.41 7.46 6.66 6.88 9.37 2.37%
DY 1.85 3.90 1.51 0.02 2.63 0.03 0.02 3618.19%
P/NAPS 1.18 1.13 1.29 1.31 0.00 1.47 1.41 -13.25%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 CAGR
Date 20/02/14 21/11/13 22/08/13 23/05/13 - 21/02/13 22/11/12 -
Price 1.63 1.62 1.57 1.72 0.00 1.60 1.74 -
P/RPS 0.84 0.81 0.81 0.89 0.00 0.81 0.83 0.96%
P/EPS 10.42 9.83 12.77 14.14 0.00 12.64 10.79 -2.74%
EY 9.60 10.17 7.83 7.07 0.00 7.91 9.26 2.92%
DY 1.84 3.70 1.59 0.02 0.00 0.04 0.02 3602.13%
P/NAPS 1.19 1.19 1.22 1.39 0.00 1.28 1.43 -13.64%

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