[YTL] YoY Cumulative Quarter 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-0.0%
YoY- 33.76%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 8,386,785 8,705,638 10,117,041 10,194,800 9,868,243 8,904,679 7,857,350 1.09%
PBT 1,069,700 1,224,675 1,543,580 1,206,545 1,140,246 1,104,708 1,017,869 0.83%
Tax -297,469 -292,625 -190,268 -256,504 -306,295 -303,459 -263,856 2.01%
NP 772,231 932,050 1,353,312 950,041 833,951 801,249 754,013 0.39%
-
NP to SH 437,537 537,635 811,098 654,390 489,215 443,088 423,738 0.53%
-
Tax Rate 27.81% 23.89% 12.33% 21.26% 26.86% 27.47% 25.92% -
Total Cost 7,614,554 7,773,588 8,763,729 9,244,759 9,034,292 8,103,430 7,103,337 1.16%
-
Net Worth 14,376,216 13,673,954 14,209,772 0 10,881,436 9,651,066 9,735,735 6.70%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 155,581 258,447 - - - -
Div Payout % - - 19.18% 39.49% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 14,376,216 13,673,954 14,209,772 0 10,881,436 9,651,066 9,735,735 6.70%
NOSH 10,417,548 10,359,055 10,372,096 10,337,914 8,992,922 1,793,878 1,796,261 34.02%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.21% 10.71% 13.38% 9.32% 8.45% 9.00% 9.60% -
ROE 3.04% 3.93% 5.71% 0.00% 4.50% 4.59% 4.35% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 80.51 84.04 97.54 98.62 109.73 496.39 437.43 -24.56%
EPS 4.20 5.19 7.82 6.33 5.44 24.70 23.59 -24.98%
DPS 0.00 0.00 1.50 2.50 0.00 0.00 0.00 -
NAPS 1.38 1.32 1.37 0.00 1.21 5.38 5.42 -20.37%
Adjusted Per Share Value based on latest NOSH - 10,333,071
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 75.56 78.43 91.15 91.85 88.91 80.23 70.79 1.09%
EPS 3.94 4.84 7.31 5.90 4.41 3.99 3.82 0.51%
DPS 0.00 0.00 1.40 2.33 0.00 0.00 0.00 -
NAPS 1.2952 1.232 1.2802 0.00 0.9804 0.8695 0.8772 6.70%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.57 1.59 1.62 1.90 1.39 1.58 1.37 -
P/RPS 1.95 1.89 1.66 1.93 1.27 0.32 0.31 35.84%
P/EPS 37.38 30.64 20.72 30.02 25.55 6.40 5.81 36.35%
EY 2.68 3.26 4.83 3.33 3.91 15.63 17.22 -26.64%
DY 0.00 0.00 0.93 1.32 0.00 0.00 0.00 -
P/NAPS 1.14 1.20 1.18 0.00 1.15 0.29 0.25 28.75%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 12/02/15 20/02/14 - 23/02/12 24/02/11 25/02/10 -
Price 1.56 1.74 1.63 0.00 1.33 1.32 1.35 -
P/RPS 1.94 2.07 1.67 0.00 1.21 0.27 0.31 35.73%
P/EPS 37.14 33.53 20.84 0.00 24.45 5.34 5.72 36.56%
EY 2.69 2.98 4.80 0.00 4.09 18.71 17.47 -26.77%
DY 0.00 0.00 0.92 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.32 1.19 0.00 1.10 0.25 0.25 28.57%

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