[YTL] YoY Quarter 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- -10.3%
YoY- 46.13%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 30/12/12 31/12/12 31/12/11 CAGR
Revenue 3,622,075 3,938,396 4,221,358 4,906,293 5,122,670 5,122,670 5,325,194 -7.41%
PBT 402,012 594,851 719,498 886,387 556,142 556,142 610,103 -7.99%
Tax -93,050 -141,931 -162,676 -127,968 -140,232 -140,232 -165,997 -10.92%
NP 308,962 452,920 556,822 758,419 415,910 415,910 444,106 -6.99%
-
NP to SH 147,692 234,922 321,507 383,536 262,460 262,460 237,382 -9.04%
-
Tax Rate 23.15% 23.86% 22.61% 14.44% 25.22% 25.22% 27.21% -
Total Cost 3,313,113 3,485,476 3,664,536 4,147,874 4,706,760 4,706,760 4,881,088 -7.44%
-
Net Worth 14,494,614 14,408,549 13,689,976 14,201,197 12,916,338 0 10,921,377 5.81%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 30/12/12 31/12/12 31/12/11 CAGR
Div - - - - 2,066 154,996 - -
Div Payout % - - - - 0.79% 59.06% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 30/12/12 31/12/12 31/12/11 CAGR
Net Worth 14,494,614 14,408,549 13,689,976 14,201,197 12,916,338 0 10,921,377 5.81%
NOSH 10,910,559 10,440,977 10,371,193 10,365,837 10,333,071 10,333,071 9,025,931 3.86%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 30/12/12 31/12/12 31/12/11 CAGR
NP Margin 8.53% 11.50% 13.19% 15.46% 8.12% 8.12% 8.34% -
ROE 1.02% 1.63% 2.35% 2.70% 2.03% 0.00% 2.17% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 30/12/12 31/12/12 31/12/11 CAGR
RPS 34.73 37.72 40.70 47.33 49.58 49.58 59.00 -10.04%
EPS 1.42 2.25 3.10 3.70 2.54 2.54 2.63 -11.58%
DPS 0.00 0.00 0.00 0.00 0.02 1.50 0.00 -
NAPS 1.39 1.38 1.32 1.37 1.25 0.00 1.21 2.80%
Adjusted Per Share Value based on latest NOSH - 10,365,837
31/12/16 31/12/15 31/12/14 31/12/13 30/12/12 31/12/12 31/12/11 CAGR
RPS 32.64 35.50 38.05 44.22 46.17 46.17 47.99 -7.41%
EPS 1.33 2.12 2.90 3.46 2.37 2.37 2.14 -9.06%
DPS 0.00 0.00 0.00 0.00 0.02 1.40 0.00 -
NAPS 1.3064 1.2986 1.2338 1.2799 1.1641 0.00 0.9843 5.81%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 30/12/12 31/12/12 31/12/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 28/12/12 31/12/12 30/12/11 -
Price 1.55 1.57 1.59 1.62 1.84 1.90 1.39 -
P/RPS 4.46 4.16 3.91 3.42 3.71 3.83 2.36 13.55%
P/EPS 109.44 69.78 51.29 43.78 72.44 74.80 52.85 15.65%
EY 0.91 1.43 1.95 2.28 1.38 1.34 1.89 -13.58%
DY 0.00 0.00 0.00 0.00 0.01 0.79 0.00 -
P/NAPS 1.12 1.14 1.20 1.18 1.47 0.00 1.15 -0.52%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 30/12/12 31/12/12 31/12/11 CAGR
Date 23/02/17 25/02/16 12/02/15 20/02/14 21/02/13 - 23/02/12 -
Price 1.55 1.56 1.74 1.63 1.60 0.00 1.33 -
P/RPS 4.46 4.14 4.27 3.44 3.23 0.00 2.25 14.64%
P/EPS 109.44 69.33 56.13 44.05 62.99 0.00 50.57 16.67%
EY 0.91 1.44 1.78 2.27 1.59 0.00 1.98 -14.38%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 1.12 1.13 1.32 1.19 1.28 0.00 1.10 0.36%

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