[YTL] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 14.42%
YoY- -0.84%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 14,421,266 16,718,835 18,542,769 20,111,566 20,724,870 18,492,770 16,980,002 -2.68%
PBT 2,133,977 2,534,762 2,659,583 2,320,179 2,570,414 2,258,276 2,427,245 -2.12%
Tax -303,181 -869,647 -274,318 -413,635 -452,038 -499,015 -693,177 -12.86%
NP 1,830,796 1,665,115 2,385,265 1,906,544 2,118,376 1,759,261 1,734,068 0.90%
-
NP to SH 864,146 1,004,132 1,343,546 1,310,126 1,321,220 1,007,496 928,156 -1.18%
-
Tax Rate 14.21% 34.31% 10.31% 17.83% 17.59% 22.10% 28.56% -
Total Cost 12,590,470 15,053,720 16,157,504 18,205,022 18,606,494 16,733,509 15,245,934 -3.13%
-
Net Worth 15,032,999 15,770,548 14,374,063 14,113,697 11,864,878 10,754,434 8,973,809 8.97%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 989,976 989,482 1,088,164 310,661 99,148 1,793 358 274.19%
Div Payout % 114.56% 98.54% 80.99% 23.71% 7.50% 0.18% 0.04% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 15,032,999 15,770,548 14,374,063 14,113,697 11,864,878 10,754,434 8,973,809 8.97%
NOSH 10,439,582 10,444,071 10,341,053 10,377,718 9,725,309 8,962,028 1,794,761 34.06%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.70% 9.96% 12.86% 9.48% 10.22% 9.51% 10.21% -
ROE 5.75% 6.37% 9.35% 9.28% 11.14% 9.37% 10.34% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 138.14 160.08 179.31 193.80 213.10 206.35 946.09 -27.41%
EPS 8.28 9.61 12.99 12.62 13.59 11.24 51.71 -26.28%
DPS 9.50 9.50 10.50 3.00 1.02 0.02 0.02 179.06%
NAPS 1.44 1.51 1.39 1.36 1.22 1.20 5.00 -18.72%
Adjusted Per Share Value based on latest NOSH - 10,377,718
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 129.98 150.68 167.12 181.26 186.79 166.67 153.04 -2.68%
EPS 7.79 9.05 12.11 11.81 11.91 9.08 8.37 -1.18%
DPS 8.92 8.92 9.81 2.80 0.89 0.02 0.00 -
NAPS 1.3549 1.4214 1.2955 1.272 1.0694 0.9693 0.8088 8.97%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.79 1.60 1.68 1.54 1.72 1.25 1.41 -
P/RPS 1.30 1.00 0.94 0.79 0.81 0.61 0.15 43.27%
P/EPS 21.62 16.64 12.93 12.20 12.66 11.12 2.73 41.13%
EY 4.62 6.01 7.73 8.20 7.90 8.99 36.68 -29.17%
DY 5.31 5.94 6.25 1.95 0.59 0.02 0.01 184.29%
P/NAPS 1.24 1.06 1.21 1.13 1.41 1.04 0.28 28.11%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 26/11/15 20/11/14 - 22/11/12 17/11/11 25/11/10 -
Price 1.55 1.54 1.64 0.00 1.74 1.34 1.60 -
P/RPS 1.12 0.96 0.91 0.00 0.82 0.65 0.17 36.87%
P/EPS 18.73 16.02 12.62 0.00 12.81 11.92 3.09 34.99%
EY 5.34 6.24 7.92 0.00 7.81 8.39 32.32 -25.90%
DY 6.13 6.17 6.40 0.00 0.59 0.01 0.01 191.17%
P/NAPS 1.08 1.02 1.18 0.00 1.43 1.12 0.32 22.45%

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