[YTL] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 9.24%
YoY- 15.05%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 18,542,769 19,269,237 19,687,741 19,895,189 20,111,566 20,023,488 20,070,207 -5.13%
PBT 2,659,583 2,811,599 2,783,114 2,650,424 2,320,179 2,219,128 2,304,059 10.02%
Tax -274,318 -206,669 -381,834 -401,371 -413,635 -491,567 -516,766 -34.41%
NP 2,385,265 2,604,930 2,401,280 2,249,053 1,906,544 1,727,561 1,787,293 21.19%
-
NP to SH 1,343,546 1,554,980 1,531,192 1,431,202 1,310,126 1,145,024 1,206,675 7.41%
-
Tax Rate 10.31% 7.35% 13.72% 15.14% 17.83% 22.15% 22.43% -
Total Cost 16,157,504 16,664,307 17,286,461 17,646,136 18,205,022 18,295,927 18,282,914 -7.90%
-
Net Worth 14,374,063 10,363,058 14,203,365 14,201,197 14,113,697 10,370,744 12,835,107 7.83%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 1,088,164 1,243,830 259,339 155,665 310,661 157,062 254,315 163.32%
Div Payout % 80.99% 79.99% 16.94% 10.88% 23.71% 13.72% 21.08% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 14,374,063 10,363,058 14,203,365 14,201,197 14,113,697 10,370,744 12,835,107 7.83%
NOSH 10,341,053 10,363,058 10,367,420 10,365,837 10,377,718 10,370,744 10,350,893 -0.06%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.86% 13.52% 12.20% 11.30% 9.48% 8.63% 8.91% -
ROE 9.35% 15.01% 10.78% 10.08% 9.28% 11.04% 9.40% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 179.31 185.94 189.90 191.93 193.80 193.08 193.90 -5.07%
EPS 12.99 15.01 14.77 13.81 12.62 11.04 11.66 7.45%
DPS 10.50 12.00 2.50 1.50 3.00 1.52 2.46 162.89%
NAPS 1.39 1.00 1.37 1.37 1.36 1.00 1.24 7.90%
Adjusted Per Share Value based on latest NOSH - 10,365,837
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 167.06 173.61 177.38 179.25 181.20 180.40 180.82 -5.13%
EPS 12.10 14.01 13.80 12.89 11.80 10.32 10.87 7.40%
DPS 9.80 11.21 2.34 1.40 2.80 1.42 2.29 163.35%
NAPS 1.295 0.9337 1.2797 1.2795 1.2716 0.9344 1.1564 7.83%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.68 1.62 1.53 1.62 1.54 1.66 1.63 -
P/RPS 0.94 0.87 0.81 0.84 0.79 0.86 0.84 7.77%
P/EPS 12.93 10.80 10.36 11.73 12.20 15.03 13.98 -5.06%
EY 7.73 9.26 9.65 8.52 8.20 6.65 7.15 5.33%
DY 6.25 7.41 1.63 0.93 1.95 0.92 1.51 157.56%
P/NAPS 1.21 1.62 1.12 1.18 1.13 1.66 1.31 -5.15%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 28/08/14 20/05/14 20/02/14 - - - -
Price 1.64 1.56 1.70 1.63 0.00 0.00 0.00 -
P/RPS 0.91 0.84 0.90 0.85 0.00 0.00 0.00 -
P/EPS 12.62 10.40 11.51 11.81 0.00 0.00 0.00 -
EY 7.92 9.62 8.69 8.47 0.00 0.00 0.00 -
DY 6.40 7.69 1.47 0.92 0.00 0.00 0.00 -
P/NAPS 1.18 1.56 1.24 1.19 0.00 0.00 0.00 -

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