[YTL] QoQ 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- 10.56%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
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 5,210,748 5,025,411 4,752,737 5,122,670 5,122,670 5,072,130 5,087,783 1.92%
PBT 657,193 565,472 541,372 556,142 556,142 650,403 615,542 5.36%
Tax -62,300 -91,073 -120,030 -140,232 -140,232 -116,272 -3,440 910.86%
NP 594,893 474,399 421,342 415,910 415,910 534,131 612,102 -2.25%
-
NP to SH 427,562 330,279 289,825 262,460 262,460 391,930 327,084 23.85%
-
Tax Rate 9.48% 16.11% 22.17% 25.22% 25.22% 17.88% 0.56% -
Total Cost 4,615,855 4,551,012 4,331,395 4,706,760 4,706,760 4,537,999 4,475,681 2.49%
-
Net Worth 14,113,697 10,370,744 12,835,107 0 12,916,338 11,864,878 9,645,547 35.52%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 CAGR
Div 155,665 - - 154,996 2,066 972 - -
Div Payout % 36.41% - - 59.06% 0.79% 0.25% - -
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 10,370,744 12,835,107 0 12,916,338 11,864,878 9,645,547 35.52%
NOSH 10,377,718 10,370,744 10,350,893 10,333,071 10,333,071 9,725,309 9,645,547 6.01%
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% 9.44% 8.87% 8.12% 8.12% 10.53% 12.03% -
ROE 3.03% 3.18% 2.26% 0.00% 2.03% 3.30% 3.39% -
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 50.21 48.46 45.92 49.58 49.58 52.15 52.75 -3.86%
EPS 4.12 3.19 2.80 2.54 2.54 4.03 3.39 16.85%
DPS 1.50 0.00 0.00 1.50 0.02 0.01 0.00 -
NAPS 1.36 1.00 1.24 0.00 1.25 1.22 1.00 27.83%
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 46.95 45.28 42.82 46.15 46.15 45.70 45.84 1.92%
EPS 3.85 2.98 2.61 2.36 2.36 3.53 2.95 23.69%
DPS 1.40 0.00 0.00 1.40 0.02 0.01 0.00 -
NAPS 1.2716 0.9344 1.1564 0.00 1.1637 1.069 0.869 35.53%
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 3.07 3.43 3.55 3.83 3.71 3.30 3.83 -16.19%
P/EPS 37.38 52.12 58.21 74.80 72.44 42.68 59.57 -31.07%
EY 2.68 1.92 1.72 1.34 1.38 2.34 1.68 45.20%
DY 0.97 0.00 0.00 0.79 0.01 0.01 0.00 -
P/NAPS 1.13 1.66 1.31 0.00 1.47 1.41 2.02 -37.11%
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 3.23 3.24 3.75 0.00 3.23 3.34 3.62 -8.70%
P/EPS 39.32 49.30 61.43 0.00 62.99 43.18 56.32 -24.94%
EY 2.54 2.03 1.63 0.00 1.59 2.32 1.78 32.83%
DY 0.93 0.00 0.00 0.00 0.01 0.01 0.00 -
P/NAPS 1.19 1.57 1.39 0.00 1.28 1.43 1.91 -31.47%

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