[YTL] YoY TTM 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- 9.24%
YoY- 15.05%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 30/12/12 31/12/12 31/12/11 CAGR
Revenue 14,104,945 16,435,873 17,857,834 19,895,189 20,522,346 20,405,253 19,318,334 -6.09%
PBT 1,941,138 2,410,115 2,492,694 2,650,424 2,516,453 2,378,229 2,387,487 -4.05%
Tax -254,300 -848,902 -309,026 -401,371 -426,273 -400,176 -518,865 -13.27%
NP 1,686,838 1,561,213 2,183,668 2,249,053 2,090,180 1,978,053 1,868,622 -2.02%
-
NP to SH 776,916 917,547 1,281,517 1,431,202 1,346,298 1,243,934 1,080,696 -6.38%
-
Tax Rate 13.10% 35.22% 12.40% 15.14% 16.94% 16.83% 21.73% -
Total Cost 12,418,107 14,874,660 15,674,166 17,646,136 18,432,166 18,427,200 17,449,712 -6.57%
-
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 989,976 989,482 1,088,164 155,665 101,214 254,315 1,793 253.02%
Div Payout % 127.42% 107.84% 84.91% 10.88% 7.52% 20.44% 0.17% -
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 11.96% 9.50% 12.23% 11.30% 10.18% 9.69% 9.67% -
ROE 5.36% 6.37% 9.36% 10.08% 10.42% 0.00% 9.90% -
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 135.26 157.42 172.19 191.93 198.61 197.48 214.03 -8.76%
EPS 7.45 8.79 12.36 13.81 13.03 12.04 11.97 -9.03%
DPS 9.50 9.50 10.50 1.50 0.98 2.46 0.02 242.57%
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 127.08 148.08 160.89 179.25 184.90 183.84 174.05 -6.09%
EPS 7.00 8.27 11.55 12.89 12.13 11.21 9.74 -6.38%
DPS 8.92 8.91 9.80 1.40 0.91 2.29 0.02 238.28%
NAPS 1.3059 1.2982 1.2334 1.2795 1.1637 0.00 0.984 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 1.15 1.00 0.92 0.84 0.93 0.96 0.65 12.07%
P/EPS 20.80 17.87 12.87 11.73 14.12 15.78 11.61 12.35%
EY 4.81 5.60 7.77 8.52 7.08 6.34 8.61 -10.98%
DY 6.13 6.05 6.60 0.93 0.53 1.30 0.01 260.48%
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 1.15 0.99 1.01 0.85 0.81 0.00 0.62 13.13%
P/EPS 20.80 17.75 14.08 11.81 12.28 0.00 11.11 13.34%
EY 4.81 5.63 7.10 8.47 8.14 0.00 9.00 -11.76%
DY 6.13 6.09 6.03 0.92 0.61 0.00 0.01 260.48%
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