[YTL] YoY TTM Result on 30-Jun-2012 [#4]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 4.2%
YoY- 14.17%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 16,754,726 19,269,237 20,023,488 20,195,789 18,354,770 16,505,033 8,892,125 11.13%
PBT 2,323,337 2,811,599 2,219,128 2,450,154 2,351,949 2,306,580 2,288,197 0.25%
Tax -602,305 -206,669 -491,567 -476,064 -516,029 -659,312 -886,582 -6.23%
NP 1,721,032 2,604,930 1,727,561 1,974,090 1,835,920 1,647,268 1,401,615 3.47%
-
NP to SH 1,017,645 1,554,980 1,145,024 1,181,123 1,034,569 856,764 834,472 3.36%
-
Tax Rate 25.92% 7.35% 22.15% 19.43% 21.94% 28.58% 38.75% -
Total Cost 15,033,694 16,664,307 18,295,927 18,221,699 16,518,850 14,857,765 7,490,510 12.30%
-
Net Worth 10,415,610 10,363,058 10,370,744 9,645,547 8,968,082 8,971,775 8,134,154 4.20%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 989,482 1,243,830 157,062 1,895 1,793 358 122,012 41.72%
Div Payout % 97.23% 79.99% 13.72% 0.16% 0.17% 0.04% 14.62% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 10,415,610 10,363,058 10,370,744 9,645,547 8,968,082 8,971,775 8,134,154 4.20%
NOSH 10,415,610 10,363,058 10,370,744 9,645,547 8,968,082 1,794,355 1,626,830 36.24%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.27% 13.52% 8.63% 9.77% 10.00% 9.98% 15.76% -
ROE 9.77% 15.01% 11.04% 12.25% 11.54% 9.55% 10.26% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 160.86 185.94 193.08 209.38 204.67 919.83 546.59 -18.43%
EPS 9.77 15.01 11.04 12.25 11.54 47.75 51.29 -24.13%
DPS 9.50 12.00 1.52 0.02 0.02 0.02 7.50 4.01%
NAPS 1.00 1.00 1.00 1.00 1.00 5.00 5.00 -23.51%
Adjusted Per Share Value based on latest NOSH - 9,645,547
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 150.96 173.61 180.41 181.96 165.37 148.71 80.12 11.13%
EPS 9.17 14.01 10.32 10.64 9.32 7.72 7.52 3.35%
DPS 8.91 11.21 1.42 0.02 0.02 0.00 1.10 41.69%
NAPS 0.9384 0.9337 0.9344 0.869 0.808 0.8083 0.7329 4.20%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.55 1.62 1.66 2.02 1.45 1.39 1.30 -
P/RPS 0.96 0.87 0.86 0.96 0.71 0.15 0.24 25.97%
P/EPS 15.86 10.80 15.03 16.50 12.57 2.91 2.53 35.76%
EY 6.30 9.26 6.65 6.06 7.96 34.35 39.46 -26.33%
DY 6.13 7.41 0.92 0.01 0.01 0.01 5.77 1.01%
P/NAPS 1.55 1.62 1.66 2.02 1.45 0.28 0.26 34.63%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 28/08/14 - 16/08/12 25/08/11 19/08/10 20/08/09 -
Price 1.48 1.56 0.00 1.91 1.25 1.41 1.34 -
P/RPS 0.92 0.84 0.00 0.91 0.61 0.15 0.25 24.24%
P/EPS 15.15 10.40 0.00 15.60 10.84 2.95 2.61 34.04%
EY 6.60 9.62 0.00 6.41 9.23 33.86 38.28 -25.38%
DY 6.42 7.69 0.00 0.01 0.02 0.01 5.60 2.30%
P/NAPS 1.48 1.56 0.00 1.91 1.25 0.28 0.27 32.76%

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