[YTL] QoQ Cumulative 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- 104.2%
YoY- 39.94%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 4,405,049 16,505,033 11,786,495 7,857,350 3,930,080 8,892,125 5,348,974 -12.13%
PBT 623,816 2,306,580 1,715,902 1,017,869 503,151 2,288,197 1,604,439 -46.69%
Tax -157,312 -659,312 -440,417 -263,856 -123,447 -886,582 -317,156 -37.31%
NP 466,504 1,647,268 1,275,485 754,013 379,704 1,401,615 1,287,283 -49.13%
-
NP to SH 278,906 856,764 754,330 423,738 207,514 834,472 787,150 -49.89%
-
Tax Rate 25.22% 28.58% 25.67% 25.92% 24.53% 38.75% 19.77% -
Total Cost 3,938,545 14,857,765 10,511,010 7,103,337 3,550,376 7,490,510 4,061,691 -2.02%
-
Net Worth 9,601,976 1,938,663 10,131,986 9,735,735 9,409,900 8,322,805 7,974,078 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 7,974,078 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 2.90% 44.19% 7.45% 4.35% 2.21% 10.03% 9.87% -
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 245.44 919.47 656.10 437.43 221.77 573.73 351.46 -21.26%
EPS 15.54 9.55 41.99 23.59 11.71 54.10 51.72 -55.10%
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 39.82 149.19 106.54 71.02 35.52 80.38 48.35 -12.12%
EPS 2.52 7.74 6.82 3.83 1.88 7.54 7.12 -49.93%
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 0.57 0.15 0.21 0.31 0.60 0.23 0.37 33.35%
P/EPS 9.07 2.91 3.36 5.81 11.44 2.41 2.51 135.29%
EY 11.02 34.34 29.78 17.22 8.74 41.42 39.78 -57.47%
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 0.65 0.15 0.20 0.31 0.63 0.23 0.38 42.98%
P/EPS 10.30 2.95 3.19 5.72 11.87 2.49 2.55 153.41%
EY 9.71 33.85 31.34 17.47 8.42 40.18 39.18 -60.51%
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