[YTL] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -40.01%
YoY- -26.85%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 15,720,320 8,892,125 7,131,965 6,727,658 6,956,848 6,549,860 6,308,926 83.69%
PBT 2,012,604 2,288,197 2,139,252 1,708,870 2,278,988 1,829,842 1,871,277 4.96%
Tax -493,788 -886,582 -422,874 -386,122 -405,520 -453,355 -438,172 8.28%
NP 1,518,816 1,401,615 1,716,377 1,322,748 1,873,468 1,376,487 1,433,105 3.94%
-
NP to SH 830,056 834,472 1,049,533 605,578 1,009,468 769,786 821,949 0.65%
-
Tax Rate 24.53% 38.75% 19.77% 22.60% 17.79% 24.78% 23.42% -
Total Cost 14,201,504 7,490,510 5,415,588 5,404,910 5,083,380 5,173,373 4,875,821 103.81%
-
Net Worth 9,409,900 8,322,805 7,974,079 7,321,865 7,712,144 8,254,698 7,323,340 18.17%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 116,240 - - - 373,888 450,630 -
Div Payout % - 13.93% - - - 48.57% 54.82% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 9,409,900 8,322,805 7,974,079 7,321,865 7,712,144 8,254,698 7,323,340 18.17%
NOSH 1,772,109 1,549,870 1,521,945 1,504,915 1,495,065 1,495,552 1,502,100 11.63%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.66% 15.76% 24.07% 19.66% 26.93% 21.02% 22.72% -
ROE 8.82% 10.03% 13.16% 8.27% 13.09% 9.33% 11.22% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 887.10 573.73 468.61 447.05 465.32 437.96 420.01 64.54%
EPS 46.84 54.10 68.96 40.24 67.52 51.54 54.72 -9.83%
DPS 0.00 7.50 0.00 0.00 0.00 25.00 30.00 -
NAPS 5.31 5.37 5.2394 4.8653 5.1584 5.5195 4.8754 5.85%
Adjusted Per Share Value based on latest NOSH - 1,505,134
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 141.63 80.11 64.26 60.61 62.68 59.01 56.84 83.69%
EPS 7.48 7.52 9.46 5.46 9.09 6.94 7.41 0.62%
DPS 0.00 1.05 0.00 0.00 0.00 3.37 4.06 -
NAPS 0.8478 0.7499 0.7184 0.6597 0.6948 0.7437 0.6598 18.17%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.34 1.30 1.30 1.32 1.17 1.27 1.39 -
P/RPS 0.15 0.23 0.28 0.30 0.25 0.29 0.33 -40.85%
P/EPS 2.86 2.41 1.89 3.28 1.73 2.47 2.54 8.22%
EY 34.96 41.42 53.05 30.48 57.71 40.53 39.37 -7.60%
DY 0.00 5.77 0.00 0.00 0.00 19.69 21.58 -
P/NAPS 0.25 0.24 0.25 0.27 0.23 0.23 0.29 -9.41%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 20/08/09 21/05/09 19/02/09 20/11/08 19/08/08 22/05/08 -
Price 1.39 1.34 1.32 1.34 1.19 1.14 1.40 -
P/RPS 0.16 0.23 0.28 0.30 0.26 0.26 0.33 -38.25%
P/EPS 2.97 2.49 1.91 3.33 1.76 2.21 2.56 10.40%
EY 33.70 40.18 52.24 30.03 56.74 45.15 39.09 -9.40%
DY 0.00 5.60 0.00 0.00 0.00 21.93 21.43 -
P/NAPS 0.26 0.25 0.25 0.28 0.23 0.21 0.29 -7.01%

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