[YTL] QoQ Annualized Quarter 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- 3.72%
YoY- 14.17%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 20,389,600 20,389,600 20,288,520 20,195,789 20,144,008 19,736,486 18,172,196 9.60%
PBT 2,413,090 2,413,090 2,601,612 2,450,154 2,446,149 2,280,492 2,120,572 10.84%
Tax -513,008 -513,008 -465,088 -476,064 -630,165 -612,590 -561,192 -6.90%
NP 1,900,082 1,900,082 2,136,524 1,974,090 1,815,984 1,667,902 1,559,380 17.05%
-
NP to SH 1,308,780 1,308,780 1,567,720 1,181,123 1,138,718 978,430 1,007,332 23.19%
-
Tax Rate 21.26% 21.26% 17.88% 19.43% 25.76% 26.86% 26.46% -
Total Cost 18,489,518 18,489,518 18,151,996 18,221,699 18,328,024 18,068,584 16,612,816 8.90%
-
Net Worth 0 12,922,393 11,864,878 12,178,452 10,930,216 10,881,436 10,754,434 -
Dividend
31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 516,895 6,202 3,890 193,308 2,470 - - -
Div Payout % 39.49% 0.47% 0.25% 16.37% 0.22% - - -
Equity
31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 0 12,922,393 11,864,878 12,178,452 10,930,216 10,881,436 10,754,434 -
NOSH 10,337,914 10,337,914 9,725,309 9,665,438 9,262,895 8,992,922 8,962,028 12.05%
Ratio Analysis
31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.32% 9.32% 10.53% 9.77% 9.02% 8.45% 8.58% -
ROE 0.00% 10.13% 13.21% 9.70% 10.42% 8.99% 9.37% -
Per Share
31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 197.23 197.23 208.62 208.95 217.47 219.47 202.77 -2.18%
EPS 12.66 12.66 16.12 12.25 12.29 10.88 11.24 9.94%
DPS 5.00 0.06 0.04 2.00 0.03 0.00 0.00 -
NAPS 0.00 1.25 1.22 1.26 1.18 1.21 1.20 -
Adjusted Per Share Value based on latest NOSH - 9,645,547
31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 184.31 184.31 183.40 182.56 182.09 178.41 164.27 9.60%
EPS 11.83 11.83 14.17 10.68 10.29 8.84 9.11 23.14%
DPS 4.67 0.06 0.04 1.75 0.02 0.00 0.00 -
NAPS 0.00 1.1681 1.0725 1.1009 0.988 0.9836 0.9722 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/12/12 28/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.90 1.84 1.72 2.02 1.68 1.39 1.25 -
P/RPS 0.96 0.93 0.82 0.97 0.77 0.63 0.62 41.68%
P/EPS 15.01 14.53 10.67 16.53 13.67 12.78 11.12 27.00%
EY 6.66 6.88 9.37 6.05 7.32 7.83 8.99 -21.26%
DY 2.63 0.03 0.02 0.99 0.02 0.00 0.00 -
P/NAPS 0.00 1.47 1.41 1.60 1.42 1.15 1.04 -
Price Multiplier on Announcement Date
31/12/12 30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date - 21/02/13 22/11/12 16/08/12 22/05/12 23/02/12 17/11/11 -
Price 0.00 1.60 1.74 1.91 1.64 1.33 1.34 -
P/RPS 0.00 0.81 0.83 0.91 0.75 0.61 0.66 -
P/EPS 0.00 12.64 10.79 15.63 13.34 12.22 11.92 -
EY 0.00 7.91 9.26 6.40 7.50 8.18 8.39 -
DY 0.00 0.04 0.02 1.05 0.02 0.00 0.00 -
P/NAPS 0.00 1.28 1.43 1.52 1.39 1.10 1.12 -

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