[YTL] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -78.73%
YoY- -11.84%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 6,015,309 4,285,733 2,808,088 1,392,821 5,507,193 3,963,730 2,644,886 73.20%
PBT 1,555,744 1,091,410 724,635 364,140 1,497,410 1,146,134 777,637 58.97%
Tax -90,869 -277,622 -170,962 -87,595 -279,526 -248,622 -174,177 -35.27%
NP 1,464,875 813,788 553,673 276,545 1,217,884 897,512 603,460 80.91%
-
NP to SH 762,444 402,991 307,108 154,126 724,573 561,484 392,291 55.92%
-
Tax Rate 5.84% 25.44% 23.59% 24.06% 18.67% 21.69% 22.40% -
Total Cost 4,550,434 3,471,945 2,254,415 1,116,276 4,289,309 3,066,218 2,041,426 70.89%
-
Net Worth 7,272,774 6,818,607 6,965,406 6,733,316 6,573,593 5,767,364 8,532,612 -10.12%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 374,815 111,941 108,493 - 108,070 - - -
Div Payout % 49.16% 27.78% 35.33% - 14.92% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 7,272,774 6,818,607 6,965,406 6,733,316 6,573,593 5,767,364 8,532,612 -10.12%
NOSH 1,499,262 1,492,559 1,446,575 1,431,067 1,440,945 1,441,841 1,422,102 3.59%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 24.35% 18.99% 19.72% 19.86% 22.11% 22.64% 22.82% -
ROE 10.48% 5.91% 4.41% 2.29% 11.02% 9.74% 4.60% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 401.22 287.14 194.12 97.33 382.19 274.91 185.98 67.19%
EPS 51.87 27.00 21.23 10.77 51.27 38.94 27.59 52.50%
DPS 25.00 7.50 7.50 0.00 7.50 0.00 0.00 -
NAPS 4.8509 4.5684 4.8151 4.7051 4.562 4.00 6.00 -13.24%
Adjusted Per Share Value based on latest NOSH - 1,431,067
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 54.20 38.61 25.30 12.55 49.62 35.71 23.83 73.20%
EPS 6.87 3.63 2.77 1.39 6.53 5.06 3.53 56.06%
DPS 3.38 1.01 0.98 0.00 0.97 0.00 0.00 -
NAPS 0.6552 0.6143 0.6276 0.6066 0.5923 0.5196 0.7688 -10.13%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.55 1.28 1.23 0.99 0.91 0.96 1.00 -
P/RPS 0.39 0.45 0.63 1.02 0.24 0.35 0.54 -19.55%
P/EPS 3.05 4.74 5.79 9.19 1.81 2.47 3.63 -10.98%
EY 32.81 21.09 17.26 10.88 55.26 40.56 27.59 12.28%
DY 16.13 5.86 6.10 0.00 8.24 0.00 0.00 -
P/NAPS 0.32 0.28 0.26 0.21 0.20 0.24 0.17 52.62%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 08/02/07 23/11/06 24/08/06 18/05/06 23/02/06 -
Price 1.38 1.61 1.42 1.07 0.94 0.95 0.98 -
P/RPS 0.34 0.56 0.73 1.10 0.25 0.35 0.53 -25.67%
P/EPS 2.71 5.96 6.69 9.94 1.87 2.44 3.55 -16.51%
EY 36.85 16.77 14.95 10.07 53.49 40.99 28.15 19.72%
DY 18.12 4.66 5.28 0.00 7.98 0.00 0.00 -
P/NAPS 0.28 0.35 0.29 0.23 0.21 0.24 0.16 45.36%

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