[YTL] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -0.53%
YoY- -17.77%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 16,505,033 15,715,326 15,714,700 15,720,320 8,892,125 7,131,965 6,727,658 82.20%
PBT 2,306,580 2,287,869 2,035,738 2,012,604 2,288,197 2,139,252 1,708,870 22.20%
Tax -659,312 -587,222 -527,712 -493,788 -886,582 -422,874 -386,122 43.00%
NP 1,647,268 1,700,646 1,508,026 1,518,816 1,401,615 1,716,377 1,322,748 15.79%
-
NP to SH 856,764 1,005,773 847,476 830,056 834,472 1,049,533 605,578 26.10%
-
Tax Rate 28.58% 25.67% 25.92% 24.53% 38.75% 19.77% 22.60% -
Total Cost 14,857,765 14,014,680 14,206,674 14,201,504 7,490,510 5,415,588 5,404,910 96.59%
-
Net Worth 1,938,663 10,131,986 9,735,735 9,409,900 8,322,805 7,974,079 7,321,865 -58.86%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 359 - - - 116,240 - - -
Div Payout % 0.04% - - - 13.93% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,938,663 10,131,986 9,735,735 9,409,900 8,322,805 7,974,079 7,321,865 -58.86%
NOSH 1,795,058 1,796,451 1,796,261 1,772,109 1,549,870 1,521,945 1,504,915 12.50%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.98% 10.82% 9.60% 9.66% 15.76% 24.07% 19.66% -
ROE 44.19% 9.93% 8.70% 8.82% 10.03% 13.16% 8.27% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 919.47 874.80 874.86 887.10 573.73 468.61 447.05 61.94%
EPS 9.55 55.99 47.18 46.84 54.10 68.96 40.24 -61.76%
DPS 0.02 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.08 5.64 5.42 5.31 5.37 5.2394 4.8653 -63.43%
Adjusted Per Share Value based on latest NOSH - 1,772,109
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 149.19 142.05 142.05 142.10 80.38 64.47 60.81 82.20%
EPS 7.74 9.09 7.66 7.50 7.54 9.49 5.47 26.11%
DPS 0.00 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 0.1752 0.9158 0.88 0.8506 0.7523 0.7208 0.6618 -58.87%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.39 1.41 1.37 1.34 1.30 1.30 1.32 -
P/RPS 0.15 0.16 0.16 0.15 0.23 0.28 0.30 -37.08%
P/EPS 2.91 2.52 2.90 2.86 2.41 1.89 3.28 -7.68%
EY 34.34 39.71 34.44 34.96 41.42 53.05 30.48 8.29%
DY 0.01 0.00 0.00 0.00 5.77 0.00 0.00 -
P/NAPS 1.29 0.25 0.25 0.25 0.24 0.25 0.27 184.48%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 27/05/10 25/02/10 19/11/09 20/08/09 21/05/09 19/02/09 -
Price 1.41 1.34 1.35 1.39 1.34 1.32 1.34 -
P/RPS 0.15 0.15 0.15 0.16 0.23 0.28 0.30 -37.08%
P/EPS 2.95 2.39 2.86 2.97 2.49 1.91 3.33 -7.78%
EY 33.85 41.78 34.95 33.70 40.18 52.24 30.03 8.33%
DY 0.01 0.00 0.00 0.00 5.60 0.00 0.00 -
P/NAPS 1.31 0.24 0.25 0.26 0.25 0.25 0.28 180.52%

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