[YTL] QoQ TTM 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- -7.6%
YoY- 15.1%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/12/12 30/09/12 30/06/12 CAGR
Revenue 20,111,566 20,023,488 20,070,207 20,405,253 20,522,346 20,724,870 20,195,789 -0.33%
PBT 2,320,179 2,219,128 2,304,059 2,378,229 2,516,453 2,570,414 2,450,154 -4.25%
Tax -413,635 -491,567 -516,766 -400,176 -426,273 -452,038 -476,064 -10.61%
NP 1,906,544 1,727,561 1,787,293 1,978,053 2,090,180 2,118,376 1,974,090 -2.74%
-
NP to SH 1,310,126 1,145,024 1,206,675 1,243,934 1,346,298 1,321,220 1,181,123 8.63%
-
Tax Rate 17.83% 22.15% 22.43% 16.83% 16.94% 17.59% 19.43% -
Total Cost 18,205,022 18,295,927 18,282,914 18,427,200 18,432,166 18,606,494 18,221,699 -0.07%
-
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 310,661 157,062 254,315 254,315 101,214 99,148 1,895 5772.65%
Div Payout % 23.71% 13.72% 21.08% 20.44% 7.52% 7.50% 0.16% -
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 9.48% 8.63% 8.91% 9.69% 10.18% 10.22% 9.77% -
ROE 9.28% 11.04% 9.40% 0.00% 10.42% 11.14% 12.25% -
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 193.80 193.08 193.90 197.48 198.61 213.10 209.38 -5.98%
EPS 12.62 11.04 11.66 12.04 13.03 13.59 12.25 2.40%
DPS 3.00 1.52 2.46 2.46 0.98 1.02 0.02 5370.36%
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 181.26 180.47 180.89 183.91 184.96 186.79 182.02 -0.33%
EPS 11.81 10.32 10.88 11.21 12.13 11.91 10.65 8.60%
DPS 2.80 1.42 2.29 2.29 0.91 0.89 0.02 5077.07%
NAPS 1.272 0.9347 1.1568 0.00 1.1641 1.0694 0.8693 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 0.79 0.86 0.84 0.96 0.93 0.81 0.96 -14.41%
P/EPS 12.20 15.03 13.98 15.78 14.12 12.66 16.50 -21.42%
EY 8.20 6.65 7.15 6.34 7.08 7.90 6.06 27.32%
DY 1.95 0.92 1.51 1.30 0.53 0.59 0.01 6645.60%
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 - - - - 21/02/13 22/11/12 16/08/12 -
Price 0.00 0.00 0.00 0.00 1.60 1.74 1.91 -
P/RPS 0.00 0.00 0.00 0.00 0.81 0.82 0.91 -
P/EPS 0.00 0.00 0.00 0.00 12.28 12.81 15.60 -
EY 0.00 0.00 0.00 0.00 8.14 7.81 6.41 -
DY 0.00 0.00 0.00 0.00 0.61 0.59 0.01 -
P/NAPS 0.00 0.00 0.00 0.00 1.28 1.43 1.91 -

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