[YTL] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -12.52%
YoY- -28.23%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 6,196,058 6,331,476 6,015,309 5,714,310 5,616,176 5,571,284 5,507,193 8.15%
PBT 1,837,890 1,892,256 1,555,744 1,455,213 1,449,270 1,456,560 1,497,410 14.59%
Tax -461,152 -452,668 -90,869 -370,162 -341,924 -350,380 -279,526 39.49%
NP 1,376,738 1,439,588 1,464,875 1,085,050 1,107,346 1,106,180 1,217,884 8.49%
-
NP to SH 827,870 898,432 762,444 537,321 614,216 616,504 724,573 9.26%
-
Tax Rate 25.09% 23.92% 5.84% 25.44% 23.59% 24.06% 18.67% -
Total Cost 4,819,320 4,891,888 4,550,434 4,629,260 4,508,830 4,465,104 4,289,309 8.05%
-
Net Worth 7,502,778 7,568,522 7,272,774 6,818,607 6,965,406 6,733,316 6,573,593 9.18%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 450,418 451,322 374,815 149,255 216,986 - 108,070 158.31%
Div Payout % 54.41% 50.23% 49.16% 27.78% 35.33% - 14.92% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 7,502,778 7,568,522 7,272,774 6,818,607 6,965,406 6,733,316 6,573,593 9.18%
NOSH 1,501,396 1,504,407 1,499,262 1,492,559 1,446,575 1,431,067 1,440,945 2.76%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 22.22% 22.74% 24.35% 18.99% 19.72% 19.86% 22.11% -
ROE 11.03% 11.87% 10.48% 7.88% 8.82% 9.16% 11.02% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 412.69 420.86 401.22 382.85 388.24 389.31 382.19 5.23%
EPS 55.14 59.72 51.87 36.00 42.46 43.08 51.27 4.95%
DPS 30.00 30.00 25.00 10.00 15.00 0.00 7.50 151.34%
NAPS 4.9972 5.0309 4.8509 4.5684 4.8151 4.7051 4.562 6.24%
Adjusted Per Share Value based on latest NOSH - 1,502,868
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 55.82 57.04 54.20 51.48 50.60 50.20 49.62 8.14%
EPS 7.46 8.09 6.87 4.84 5.53 5.55 6.53 9.25%
DPS 4.06 4.07 3.38 1.34 1.95 0.00 0.97 159.04%
NAPS 0.676 0.6819 0.6552 0.6143 0.6276 0.6066 0.5923 9.18%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.48 1.41 1.55 1.28 1.23 0.99 0.91 -
P/RPS 0.36 0.34 0.39 0.33 0.32 0.25 0.24 30.94%
P/EPS 2.68 2.36 3.05 3.56 2.90 2.30 1.81 29.81%
EY 37.26 42.35 32.81 28.13 34.52 43.52 55.26 -23.05%
DY 20.27 21.28 16.13 7.81 12.20 0.00 8.24 81.93%
P/NAPS 0.30 0.28 0.32 0.28 0.26 0.21 0.20 30.94%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 22/11/07 23/08/07 24/05/07 08/02/07 23/11/06 24/08/06 -
Price 1.44 1.38 1.38 1.61 1.42 1.07 0.94 -
P/RPS 0.35 0.33 0.34 0.42 0.37 0.27 0.25 25.06%
P/EPS 2.61 2.31 2.71 4.47 3.34 2.48 1.87 24.81%
EY 38.29 43.28 36.85 22.36 29.90 40.26 53.49 -19.92%
DY 20.83 21.74 18.12 6.21 10.56 0.00 7.98 89.24%
P/NAPS 0.29 0.27 0.28 0.35 0.29 0.23 0.21 23.93%

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