[YTLREIT] QoQ TTM Result on 31-Dec-2014 [#2]

Stock
[YTLREIT] YTL HOSPITALITY REIT
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 5.29%
YoY- -7.77%
Quarter Report
Latest QR
Upcoming QR
YTLREIT's Result
YTLREIT's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 31/03/15 31/12/14 30/09/14 31/03/14 31/12/13 CAGR
Revenue 435,660 420,849 430,798 437,581 426,927 431,617 381,407 6.87%
PBT -20,694 -11,499 56,320 62,624 59,470 65,887 66,408 -
Tax -2,766 -2,947 -3,304 -2,716 -2,571 -1,947 -1,453 37.97%
NP -23,460 -14,446 53,016 59,908 56,899 63,940 64,955 -
-
NP to SH -23,460 -14,446 53,016 59,908 56,899 63,940 64,955 -
-
Tax Rate - - 5.87% 4.34% 4.32% 2.96% 2.19% -
Total Cost 459,120 435,295 377,782 377,673 370,028 367,677 316,452 20.45%
-
Net Worth 1,790,519 1,867,960 1,530,346 1,548,786 1,568,238 1,321,072 1,285,297 18.02%
Dividend
31/12/15 30/09/15 31/03/15 31/12/14 30/09/14 31/03/14 31/12/13 CAGR
Div 99,534 100,335 102,507 104,121 104,846 79,276 99,186 0.17%
Div Payout % 0.00% 0.00% 193.35% 173.80% 184.27% 123.99% 152.70% -
Equity
31/12/15 30/09/15 31/03/15 31/12/14 30/09/14 31/03/14 31/12/13 CAGR
Net Worth 1,790,519 1,867,960 1,530,346 1,548,786 1,568,238 1,321,072 1,285,297 18.02%
NOSH 1,289,999 1,324,794 1,321,428 1,323,636 1,331,724 1,327,310 1,322,867 -1.25%
Ratio Analysis
31/12/15 30/09/15 31/03/15 31/12/14 30/09/14 31/03/14 31/12/13 CAGR
NP Margin -5.38% -3.43% 12.31% 13.69% 13.33% 14.81% 17.03% -
ROE -1.31% -0.77% 3.46% 3.87% 3.63% 4.84% 5.05% -
Per Share
31/12/15 30/09/15 31/03/15 31/12/14 30/09/14 31/03/14 31/12/13 CAGR
RPS 33.77 31.77 32.60 33.06 32.06 32.52 28.83 8.22%
EPS -1.82 -1.09 4.01 4.53 4.27 4.82 4.91 -
DPS 7.72 7.57 7.73 7.85 7.90 5.98 7.49 1.52%
NAPS 1.388 1.41 1.1581 1.1701 1.1776 0.9953 0.9716 19.52%
Adjusted Per Share Value based on latest NOSH - 1,323,636
31/12/15 30/09/15 31/03/15 31/12/14 30/09/14 31/03/14 31/12/13 CAGR
RPS 25.56 24.69 25.28 25.67 25.05 25.32 22.38 6.86%
EPS -1.38 -0.85 3.11 3.51 3.34 3.75 3.81 -
DPS 5.84 5.89 6.01 6.11 6.15 4.65 5.82 0.17%
NAPS 1.0505 1.096 0.8979 0.9087 0.9201 0.7751 0.7541 18.02%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 31/03/15 31/12/14 30/09/14 31/03/14 31/12/13 CAGR
Date 31/12/15 30/09/15 31/03/15 31/12/14 30/09/14 31/03/14 31/12/13 -
Price 1.04 1.03 1.03 0.995 1.01 0.905 1.01 -
P/RPS 3.08 3.24 3.16 3.01 3.15 2.78 3.50 -6.19%
P/EPS -57.19 -94.46 25.67 21.98 23.64 18.79 20.57 -
EY -1.75 -1.06 3.90 4.55 4.23 5.32 4.86 -
DY 7.42 7.35 7.50 7.89 7.82 6.61 7.42 0.00%
P/NAPS 0.75 0.73 0.89 0.85 0.86 0.91 1.04 -15.07%
Price Multiplier on Announcement Date
31/12/15 30/09/15 31/03/15 31/12/14 30/09/14 31/03/14 31/12/13 CAGR
Date 25/02/16 26/11/15 21/05/15 12/02/15 20/11/14 20/05/14 20/02/14 -
Price 1.08 1.08 1.05 1.04 1.04 0.915 0.95 -
P/RPS 3.20 3.40 3.22 3.15 3.24 2.81 3.29 -1.37%
P/EPS -59.39 -99.04 26.17 22.98 24.34 18.99 19.35 -
EY -1.68 -1.01 3.82 4.35 4.11 5.26 5.17 -
DY 7.14 7.01 7.36 7.55 7.60 6.54 7.88 -4.81%
P/NAPS 0.78 0.77 0.91 0.89 0.88 0.92 0.98 -10.78%

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