[YTL] QoQ Cumulative 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- -66.82%
YoY- 55.63%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 14,947,537 10,194,800 10,194,800 5,072,130 20,195,789 15,108,006 9,868,243 39.42%
PBT 1,747,917 1,206,545 1,206,545 650,403 2,450,154 1,834,612 1,140,246 40.76%
Tax -376,534 -256,504 -256,504 -116,272 -476,064 -472,624 -306,295 17.96%
NP 1,371,383 950,041 950,041 534,131 1,974,090 1,361,988 833,951 48.90%
-
NP to SH 944,215 654,390 654,390 391,930 1,181,123 854,039 489,215 69.27%
-
Tax Rate 21.54% 21.26% 21.26% 17.88% 19.43% 25.76% 26.86% -
Total Cost 13,576,154 9,244,759 9,244,759 4,537,999 18,221,699 13,746,018 9,034,292 38.54%
-
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 3,105 258,447 3,101 972 193,308 1,852 - -
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 7.35% 0.00% 5.06% 3.30% 9.70% 7.81% 4.50% -
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 144.38 98.62 98.62 52.15 208.95 163.10 109.73 24.56%
EPS 9.12 6.33 6.33 4.03 12.25 9.22 5.44 51.22%
DPS 0.03 2.50 0.03 0.01 2.00 0.02 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 134.67 91.85 91.85 45.70 181.96 136.12 88.91 39.42%
EPS 8.51 5.90 5.90 3.53 10.64 7.69 4.41 69.24%
DPS 0.03 2.33 0.03 0.01 1.74 0.02 0.00 -
NAPS 1.1567 0.00 1.1643 1.069 1.0972 0.9848 0.9804 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 1.13 1.93 1.87 3.30 0.97 1.03 1.27 -8.92%
P/EPS 17.87 30.02 29.07 42.68 16.53 18.22 25.55 -24.88%
EY 5.60 3.33 3.44 2.34 6.05 5.49 3.91 33.31%
DY 0.02 1.32 0.02 0.01 0.99 0.01 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 1.19 0.00 1.62 3.34 0.91 1.01 1.21 -1.32%
P/EPS 18.86 0.00 25.28 43.18 15.63 17.79 24.45 -18.76%
EY 5.30 0.00 3.96 2.32 6.40 5.62 4.09 23.05%
DY 0.02 0.00 0.02 0.01 1.05 0.01 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