[YTL] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 17.84%
YoY- 45.73%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 6,549,860 6,308,926 6,196,058 6,331,476 6,015,309 5,714,310 5,616,176 10.80%
PBT 1,829,842 1,871,277 1,837,890 1,892,256 1,555,744 1,455,213 1,449,270 16.83%
Tax -453,355 -438,172 -461,152 -452,668 -90,869 -370,162 -341,924 20.71%
NP 1,376,487 1,433,105 1,376,738 1,439,588 1,464,875 1,085,050 1,107,346 15.62%
-
NP to SH 769,786 821,949 827,870 898,432 762,444 537,321 614,216 16.25%
-
Tax Rate 24.78% 23.42% 25.09% 23.92% 5.84% 25.44% 23.59% -
Total Cost 5,173,373 4,875,821 4,819,320 4,891,888 4,550,434 4,629,260 4,508,830 9.60%
-
Net Worth 8,254,698 7,323,340 7,502,778 7,568,522 7,272,774 6,818,607 6,965,406 11.99%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 373,888 450,630 450,418 451,322 374,815 149,255 216,986 43.77%
Div Payout % 48.57% 54.82% 54.41% 50.23% 49.16% 27.78% 35.33% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 8,254,698 7,323,340 7,502,778 7,568,522 7,272,774 6,818,607 6,965,406 11.99%
NOSH 1,495,552 1,502,100 1,501,396 1,504,407 1,499,262 1,492,559 1,446,575 2.24%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 21.02% 22.72% 22.22% 22.74% 24.35% 18.99% 19.72% -
ROE 9.33% 11.22% 11.03% 11.87% 10.48% 7.88% 8.82% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 437.96 420.01 412.69 420.86 401.22 382.85 388.24 8.37%
EPS 51.54 54.72 55.14 59.72 51.87 36.00 42.46 13.80%
DPS 25.00 30.00 30.00 30.00 25.00 10.00 15.00 40.61%
NAPS 5.5195 4.8754 4.9972 5.0309 4.8509 4.5684 4.8151 9.53%
Adjusted Per Share Value based on latest NOSH - 1,504,407
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 59.01 56.84 55.82 57.04 54.20 51.48 50.60 10.80%
EPS 6.94 7.41 7.46 8.09 6.87 4.84 5.53 16.36%
DPS 3.37 4.06 4.06 4.07 3.38 1.34 1.95 44.05%
NAPS 0.7437 0.6598 0.676 0.6819 0.6552 0.6143 0.6276 11.99%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.27 1.39 1.48 1.41 1.55 1.28 1.23 -
P/RPS 0.29 0.33 0.36 0.34 0.39 0.33 0.32 -6.35%
P/EPS 2.47 2.54 2.68 2.36 3.05 3.56 2.90 -10.15%
EY 40.53 39.37 37.26 42.35 32.81 28.13 34.52 11.30%
DY 19.69 21.58 20.27 21.28 16.13 7.81 12.20 37.63%
P/NAPS 0.23 0.29 0.30 0.28 0.32 0.28 0.26 -7.85%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 22/05/08 22/02/08 22/11/07 23/08/07 24/05/07 08/02/07 -
Price 1.14 1.40 1.44 1.38 1.38 1.61 1.42 -
P/RPS 0.26 0.33 0.35 0.33 0.34 0.42 0.37 -20.97%
P/EPS 2.21 2.56 2.61 2.31 2.71 4.47 3.34 -24.08%
EY 45.15 39.09 38.29 43.28 36.85 22.36 29.90 31.65%
DY 21.93 21.43 20.83 21.74 18.12 6.21 10.56 62.84%
P/NAPS 0.21 0.29 0.29 0.27 0.28 0.35 0.29 -19.37%

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