[YTL] QoQ Cumulative Quarter Result on 30-Dec-2012 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Dec-2012 [#2]
Profit Trend
QoQ- 66.97%
YoY- 33.76%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 19,972,948 14,947,537 10,194,800 10,194,800 5,072,130 20,195,789 15,108,006 25.03%
PBT 2,313,389 1,747,917 1,206,545 1,206,545 650,403 2,450,154 1,834,612 20.39%
Tax -467,607 -376,534 -256,504 -256,504 -116,272 -476,064 -472,624 -0.85%
NP 1,845,782 1,371,383 950,041 950,041 534,131 1,974,090 1,361,988 27.54%
-
NP to SH 1,274,494 944,215 654,390 654,390 391,930 1,181,123 854,039 37.77%
-
Tax Rate 20.21% 21.54% 21.26% 21.26% 17.88% 19.43% 25.76% -
Total Cost 18,127,166 13,576,154 9,244,759 9,244,759 4,537,999 18,221,699 13,746,018 24.78%
-
Net Worth 13,372,648 12,838,011 0 12,922,393 11,864,878 12,178,452 10,930,216 17.51%
Dividend
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 259,159 3,105 258,447 3,101 972 193,308 1,852 5120.13%
Div Payout % 20.33% 0.33% 39.49% 0.47% 0.25% 16.37% 0.22% -
Equity
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 13,372,648 12,838,011 0 12,922,393 11,864,878 12,178,452 10,930,216 17.51%
NOSH 10,366,394 10,353,234 10,337,914 10,337,914 9,725,309 9,665,438 9,262,895 9.42%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.24% 9.17% 9.32% 9.32% 10.53% 9.77% 9.02% -
ROE 9.53% 7.35% 0.00% 5.06% 3.30% 9.70% 7.81% -
Per Share
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 192.67 144.38 98.62 98.62 52.15 208.95 163.10 14.26%
EPS 12.30 9.12 6.33 6.33 4.03 12.25 9.22 25.94%
DPS 2.50 0.03 2.50 0.03 0.01 2.00 0.02 4669.22%
NAPS 1.29 1.24 0.00 1.25 1.22 1.26 1.18 7.39%
Adjusted Per Share Value based on latest NOSH - 10,333,071
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 179.95 134.67 91.85 91.85 45.70 181.96 136.12 25.03%
EPS 11.48 8.51 5.90 5.90 3.53 10.64 7.69 37.81%
DPS 2.33 0.03 2.33 0.03 0.01 1.74 0.02 4407.82%
NAPS 1.2048 1.1567 0.00 1.1643 1.069 1.0972 0.9848 17.51%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/06/13 29/03/13 31/12/12 28/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.66 1.63 1.90 1.84 1.72 2.02 1.68 -
P/RPS 0.86 1.13 1.93 1.87 3.30 0.97 1.03 -13.44%
P/EPS 13.50 17.87 30.02 29.07 42.68 16.53 18.22 -21.33%
EY 7.41 5.60 3.33 3.44 2.34 6.05 5.49 27.13%
DY 1.51 0.02 1.32 0.02 0.01 0.99 0.01 5448.01%
P/NAPS 1.29 1.31 0.00 1.47 1.41 1.60 1.42 -7.39%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/08/13 23/05/13 - 21/02/13 22/11/12 16/08/12 22/05/12 -
Price 1.57 1.72 0.00 1.60 1.74 1.91 1.64 -
P/RPS 0.81 1.19 0.00 1.62 3.34 0.91 1.01 -16.19%
P/EPS 12.77 18.86 0.00 25.28 43.18 15.63 17.79 -23.30%
EY 7.83 5.30 0.00 3.96 2.32 6.40 5.62 30.40%
DY 1.59 0.02 0.00 0.02 0.01 1.05 0.01 5682.06%
P/NAPS 1.22 1.39 0.00 1.28 1.43 1.52 1.39 -9.91%

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