[YTLREIT] YoY Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[YTLREIT] YTL HOSPITALITY REIT
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -22.11%
YoY- 78.31%
Quarter Report
Latest QR
Upcoming QR
YTLREIT's Result
YTLREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 431,244 432,832 256,300 70,516 30,446 110,904 109,826 25.59%
PBT 53,010 67,876 73,421 105,566 60,446 80,390 420,202 -29.16%
Tax -3,382 -2,309 -972 -1,114 -1,869 0 0 -
NP 49,628 65,566 72,449 104,452 58,577 80,390 420,202 -29.94%
-
NP to SH 49,628 65,566 72,449 104,452 58,577 80,390 420,202 -29.94%
-
Tax Rate 6.38% 3.40% 1.32% 1.06% 3.09% 0.00% 0.00% -
Total Cost 381,616 367,265 183,850 -33,936 -28,130 30,513 -310,376 -
-
Net Worth 1,534,008 1,319,241 1,463,388 1,411,853 1,363,925 1,421,428 1,400,439 1.52%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 99,785 105,684 63,437 66,909 51,667 51,758 54,392 10.63%
Div Payout % 201.07% 161.19% 87.56% 64.06% 88.20% 64.38% 12.94% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,534,008 1,319,241 1,463,388 1,411,853 1,363,925 1,421,428 1,400,439 1.52%
NOSH 1,324,590 1,325,471 1,325,292 1,251,421 1,177,828 1,179,902 1,179,019 1.95%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.51% 15.15% 28.27% 148.13% 192.39% 72.49% 382.61% -
ROE 3.24% 4.97% 4.95% 7.40% 4.29% 5.66% 30.01% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 32.56 32.65 19.34 5.63 2.58 9.40 9.32 23.16%
EPS 3.75 4.95 5.47 8.35 4.97 6.81 35.64 -31.27%
DPS 7.53 7.97 4.79 5.35 4.39 4.39 4.61 8.51%
NAPS 1.1581 0.9953 1.1042 1.1282 1.158 1.2047 1.1878 -0.42%
Adjusted Per Share Value based on latest NOSH - 1,322,670
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 25.30 25.40 15.04 4.14 1.79 6.51 6.44 25.60%
EPS 2.91 3.85 4.25 6.13 3.44 4.72 24.65 -29.94%
DPS 5.85 6.20 3.72 3.93 3.03 3.04 3.19 10.63%
NAPS 0.90 0.774 0.8586 0.8284 0.8002 0.834 0.8217 1.52%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.03 0.905 1.08 0.93 0.88 0.85 0.73 -
P/RPS 3.16 2.77 5.58 16.50 34.04 9.04 7.84 -14.04%
P/EPS 27.49 18.30 19.76 11.14 17.69 12.48 2.05 54.10%
EY 3.64 5.47 5.06 8.97 5.65 8.02 48.82 -35.11%
DY 7.31 8.81 4.43 5.75 4.98 5.16 6.32 2.45%
P/NAPS 0.89 0.91 0.98 0.82 0.76 0.71 0.61 6.49%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 20/05/14 23/05/13 22/05/12 26/05/11 27/05/10 21/05/09 -
Price 1.05 0.915 1.12 0.94 0.88 0.84 0.80 -
P/RPS 3.23 2.80 5.79 16.68 34.04 8.94 8.59 -15.03%
P/EPS 28.02 18.50 20.49 11.26 17.69 12.33 2.24 52.33%
EY 3.57 5.41 4.88 8.88 5.65 8.11 44.55 -34.32%
DY 7.17 8.71 4.27 5.69 4.98 5.22 5.77 3.68%
P/NAPS 0.91 0.92 1.01 0.83 0.76 0.70 0.67 5.23%

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