[YTL] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 2.1%
YoY- 39.94%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 17,620,196 16,505,033 15,715,326 15,714,700 15,720,320 8,892,125 7,131,965 82.65%
PBT 2,495,264 2,306,580 2,287,869 2,035,738 2,012,604 2,288,197 2,139,252 10.79%
Tax -629,248 -659,312 -587,222 -527,712 -493,788 -886,582 -422,874 30.30%
NP 1,866,016 1,647,268 1,700,646 1,508,026 1,518,816 1,401,615 1,716,377 5.72%
-
NP to SH 1,115,624 856,764 1,005,773 847,476 830,056 834,472 1,049,533 4.15%
-
Tax Rate 25.22% 28.58% 25.67% 25.92% 24.53% 38.75% 19.77% -
Total Cost 15,754,180 14,857,765 14,014,680 14,206,674 14,201,504 7,490,510 5,415,588 103.65%
-
Net Worth 9,601,976 1,938,663 10,131,986 9,735,735 9,409,900 8,322,805 7,974,079 13.17%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 359 - - - 116,240 - -
Div Payout % - 0.04% - - - 13.93% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 9,601,976 1,938,663 10,131,986 9,735,735 9,409,900 8,322,805 7,974,079 13.17%
NOSH 1,794,761 1,795,058 1,796,451 1,796,261 1,772,109 1,549,870 1,521,945 11.60%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.59% 9.98% 10.82% 9.60% 9.66% 15.76% 24.07% -
ROE 11.62% 44.19% 9.93% 8.70% 8.82% 10.03% 13.16% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 981.76 919.47 874.80 874.86 887.10 573.73 468.61 63.65%
EPS 62.16 9.55 55.99 47.18 46.84 54.10 68.96 -6.68%
DPS 0.00 0.02 0.00 0.00 0.00 7.50 0.00 -
NAPS 5.35 1.08 5.64 5.42 5.31 5.37 5.2394 1.40%
Adjusted Per Share Value based on latest NOSH - 1,795,880
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 159.27 149.19 142.05 142.05 142.10 80.38 64.47 82.64%
EPS 10.08 7.74 9.09 7.66 7.50 7.54 9.49 4.09%
DPS 0.00 0.00 0.00 0.00 0.00 1.05 0.00 -
NAPS 0.8679 0.1752 0.9158 0.88 0.8506 0.7523 0.7208 13.16%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.41 1.39 1.41 1.37 1.34 1.30 1.30 -
P/RPS 0.14 0.15 0.16 0.16 0.15 0.23 0.28 -36.97%
P/EPS 2.27 2.91 2.52 2.90 2.86 2.41 1.89 12.97%
EY 44.09 34.34 39.71 34.44 34.96 41.42 53.05 -11.59%
DY 0.00 0.01 0.00 0.00 0.00 5.77 0.00 -
P/NAPS 0.26 1.29 0.25 0.25 0.25 0.24 0.25 2.64%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 19/08/10 27/05/10 25/02/10 19/11/09 20/08/09 21/05/09 -
Price 1.60 1.41 1.34 1.35 1.39 1.34 1.32 -
P/RPS 0.16 0.15 0.15 0.15 0.16 0.23 0.28 -31.11%
P/EPS 2.57 2.95 2.39 2.86 2.97 2.49 1.91 21.85%
EY 38.85 33.85 41.78 34.95 33.70 40.18 52.24 -17.90%
DY 0.00 0.01 0.00 0.00 0.00 5.60 0.00 -
P/NAPS 0.30 1.31 0.24 0.25 0.26 0.25 0.25 12.91%

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