[YTL] YoY Annualized Quarter Result on 30-Sep-2018 [#1]

Stock

[YTL] YTL CORPORATION BHD

Announcement Date

23-Nov-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

30-Sep-2018 [#1]

Profit Trend

QoQ- 39.04%

YoY- -11.97%

Quarter Report

YTLCorp - 1Q 30092018 (Final).pdf

Latest QR

Upcoming QR

YTL's Result

YTL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Annualized Quarter Result
Revenue	20,186,388	16,715,312	21,138,656	16,354,092	15,719,448	13,968,600	17,793,556	2.12%
YoY %	20.77%	-20.93%	29.26%	4.04%	12.53%	-21.50%	-	-
Horiz. %	113.45%	93.94%	118.80%	91.91%	88.34%	78.50%	100.00%	-
PBT	1,301,696	547,384	736,392	1,367,780	1,760,352	1,385,180	2,866,408	-12.31%
YoY %	137.80%	-25.67%	-46.16%	-22.30%	27.08%	-51.68%	-	-
Horiz. %	45.41%	19.10%	25.69%	47.72%	61.41%	48.32%	100.00%	-
Tax	-589,676	-352,584	-335,220	-310,040	-522,128	-332,584	-1,589,164	-15.21%
YoY %	-67.24%	-5.18%	-8.12%	40.62%	-56.99%	79.07%	-	-
Horiz. %	37.11%	22.19%	21.09%	19.51%	32.86%	20.93%	100.00%	-
NP	712,020	194,800	401,172	1,057,740	1,238,224	1,052,596	1,277,244	-9.27%
YoY %	265.51%	-51.44%	-62.07%	-14.58%	17.64%	-17.59%	-	-
Horiz. %	55.75%	15.25%	31.41%	82.81%	96.94%	82.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	420,888	5,172	61,228	503,160	571,588	601,320	810,460	-10.33%
YoY %	8,037.82%	-91.55%	-87.83%	-11.97%	-4.94%	-25.81%	-	-
Horiz. %	51.93%	0.64%	7.55%	62.08%	70.53%	74.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.30%	64.41%	45.52%	22.67%	29.66%	24.01%	55.44%	-
YoY %	-29.67%	41.50%	100.79%	-23.57%	23.53%	-56.69%	-	-
Horiz. %	81.71%	116.18%	82.11%	40.89%	53.50%	43.31%	100.00%	-
Total Cost	19,474,368	16,520,512	20,737,484	15,296,352	14,481,224	12,916,004	16,516,312	2.78%
YoY %	17.88%	-20.34%	35.57%	5.63%	12.12%	-21.80%	-	-
Horiz. %	117.91%	100.03%	125.56%	92.61%	87.68%	78.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,279,778	12,460,329	13,075,204	14,274,538	15,065,349	15,032,999	15,770,548	-4.08%
YoY %	-1.45%	-4.70%	-8.40%	-5.25%	0.22%	-4.68%	-	-
Horiz. %	77.87%	79.01%	82.91%	90.51%	95.53%	95.32%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	12,279,778	12,460,329	13,075,204	14,274,538	15,065,349	15,032,999	15,770,548	-4.08%
YoY %	-1.45%	-4.70%	-8.40%	-5.25%	0.22%	-4.68%	-	-
Horiz. %	77.87%	79.01%	82.91%	90.51%	95.53%	95.32%	100.00%	-
NOSH	11,022,762	11,022,762	10,995,358	10,910,559	10,910,559	10,439,582	10,444,071	0.90%
YoY %	0.00%	0.25%	0.78%	0.00%	4.51%	-0.04%	-	-
Horiz. %	105.54%	105.54%	105.28%	104.47%	104.47%	99.96%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	3.53%	1.17%	1.90%	6.47%	7.88%	7.54%	7.18%	-
YoY %	201.71%	-38.42%	-70.63%	-17.89%	4.51%	5.01%	-	-
Horiz. %	49.16%	16.30%	26.46%	90.11%	109.75%	105.01%	100.00%	-
ROE	3.43%	0.04%	0.47%	3.52%	3.79%	4.00%	5.14%	-
YoY %	8,475.00%	-91.49%	-86.65%	-7.12%	-5.25%	-22.18%	-	-
Horiz. %	66.73%	0.78%	9.14%	68.48%	73.74%	77.82%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	184.11	156.95	198.85	154.67	149.21	133.80	170.37	1.29%
YoY %	17.30%	-21.07%	28.56%	3.66%	11.52%	-21.47%	-	-
Horiz. %	108.06%	92.12%	116.72%	90.78%	87.58%	78.53%	100.00%	-
EPS	3.84	0.04	0.56	4.76	5.44	5.76	7.76	-11.05%
YoY %	9,500.00%	-92.86%	-88.24%	-12.50%	-5.56%	-25.77%	-	-
Horiz. %	49.48%	0.52%	7.22%	61.34%	70.10%	74.23%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.12	1.17	1.23	1.35	1.43	1.44	1.51	-4.85%
YoY %	-4.27%	-4.88%	-8.89%	-5.59%	-0.69%	-4.64%	-	-
Horiz. %	74.17%	77.48%	81.46%	89.40%	94.70%	95.36%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 10,910,559
RPS	181.94	150.65	190.52	147.40	141.68	125.90	160.37	2.12%
YoY %	20.77%	-20.93%	29.25%	4.04%	12.53%	-21.49%	-	-
Horiz. %	113.45%	93.94%	118.80%	91.91%	88.35%	78.51%	100.00%	-
EPS	3.79	0.05	0.55	4.53	5.15	5.42	7.30	-10.34%
YoY %	7,480.00%	-90.91%	-87.86%	-12.04%	-4.98%	-25.75%	-	-
Horiz. %	51.92%	0.68%	7.53%	62.05%	70.55%	74.25%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.1067	1.123	1.1784	1.2865	1.3578	1.3549	1.4214	-4.08%
YoY %	-1.45%	-4.70%	-8.40%	-5.25%	0.21%	-4.68%	-	-
Horiz. %	77.86%	79.01%	82.90%	90.51%	95.53%	95.32%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	0.61	0.675	0.92	1.25	1.36	1.79	1.60	-
P/RPS	0.33	0.43	0.46	0.81	0.91	1.34	0.94	-15.99%
YoY %	-23.26%	-6.52%	-43.21%	-10.99%	-32.09%	42.55%	-	-
Horiz. %	35.11%	45.74%	48.94%	86.17%	96.81%	142.55%	100.00%	-
P/EPS	15.89	1,389.92	159.73	26.27	25.07	31.08	20.62	-4.24%
YoY %	-98.86%	770.17%	508.03%	4.79%	-19.34%	50.73%	-	-
Horiz. %	77.06%	6,740.64%	774.64%	127.40%	121.58%	150.73%	100.00%	-
EY	6.29	0.07	0.63	3.81	3.99	3.22	4.85	4.42%
YoY %	8,885.71%	-88.89%	-83.46%	-4.51%	23.91%	-33.61%	-	-
Horiz. %	129.69%	1.44%	12.99%	78.56%	82.27%	66.39%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.54	0.58	0.75	0.93	0.95	1.24	1.06	-10.62%
YoY %	-6.90%	-22.67%	-19.35%	-2.11%	-23.39%	16.98%	-	-
Horiz. %	50.94%	54.72%	70.75%	87.74%	89.62%	116.98%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	25/11/21	26/11/20	26/11/19	23/11/18	22/11/17	17/11/16	26/11/15	-
Price	0.585	0.65	0.855	1.15	1.20	1.55	1.54	-
P/RPS	0.32	0.41	0.43	0.74	0.80	1.16	0.90	-15.81%
YoY %	-21.95%	-4.65%	-41.89%	-7.50%	-31.03%	28.89%	-	-
Horiz. %	35.56%	45.56%	47.78%	82.22%	88.89%	128.89%	100.00%	-
P/EPS	15.24	1,338.44	148.44	24.17	22.12	26.91	19.85	-4.30%
YoY %	-98.86%	801.67%	514.15%	9.27%	-17.80%	35.57%	-	-
Horiz. %	76.78%	6,742.77%	747.81%	121.76%	111.44%	135.57%	100.00%	-
EY	6.56	0.07	0.67	4.14	4.52	3.72	5.04	4.48%
YoY %	9,271.43%	-89.55%	-83.82%	-8.41%	21.51%	-26.19%	-	-
Horiz. %	130.16%	1.39%	13.29%	82.14%	89.68%	73.81%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.52	0.56	0.70	0.85	0.84	1.08	1.02	-10.61%
YoY %	-7.14%	-20.00%	-17.65%	1.19%	-22.22%	5.88%	-	-
Horiz. %	50.98%	54.90%	68.63%	83.33%	82.35%	105.88%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos