[YTL] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 74.57%
YoY- 13.1%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 10,194,800 5,072,130 20,195,789 15,108,006 9,868,243 4,543,049 18,354,770 -32.35%
PBT 1,206,545 650,403 2,450,154 1,834,612 1,140,246 530,143 2,351,949 -35.83%
Tax -256,504 -116,272 -476,064 -472,624 -306,295 -140,298 -516,029 -37.17%
NP 950,041 534,131 1,974,090 1,361,988 833,951 389,845 1,835,920 -35.46%
-
NP to SH 654,390 391,930 1,181,123 854,039 489,215 251,833 1,034,569 -26.25%
-
Tax Rate 21.26% 17.88% 19.43% 25.76% 26.86% 26.46% 21.94% -
Total Cost 9,244,759 4,537,999 18,221,699 13,746,018 9,034,292 4,153,204 16,518,850 -32.01%
-
Net Worth 12,922,393 11,864,878 12,178,452 10,930,216 10,881,436 10,754,434 10,313,590 16.17%
Dividend
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,101 972 193,308 1,852 - - 1,793 43.93%
Div Payout % 0.47% 0.25% 16.37% 0.22% - - 0.17% -
Equity
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 12,922,393 11,864,878 12,178,452 10,930,216 10,881,436 10,754,434 10,313,590 16.17%
NOSH 10,337,914 9,725,309 9,665,438 9,262,895 8,992,922 8,962,028 8,968,340 9.90%
Ratio Analysis
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.32% 10.53% 9.77% 9.02% 8.45% 8.58% 10.00% -
ROE 5.06% 3.30% 9.70% 7.81% 4.50% 2.34% 10.03% -
Per Share
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 98.62 52.15 208.95 163.10 109.73 50.69 204.66 -38.45%
EPS 6.33 4.03 12.25 9.22 5.44 2.81 11.53 -32.87%
DPS 0.03 0.01 2.00 0.02 0.00 0.00 0.02 30.94%
NAPS 1.25 1.22 1.26 1.18 1.21 1.20 1.15 5.70%
Adjusted Per Share Value based on latest NOSH - 9,475,948
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 92.15 45.85 182.55 136.56 89.20 41.06 165.91 -32.35%
EPS 5.92 3.54 10.68 7.72 4.42 2.28 9.35 -26.20%
DPS 0.03 0.01 1.75 0.02 0.00 0.00 0.02 30.94%
NAPS 1.1681 1.0725 1.1008 0.988 0.9836 0.9721 0.9323 16.17%
Price Multiplier on Financial Quarter End Date
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.84 1.72 2.02 1.68 1.39 1.25 1.45 -
P/RPS 1.87 3.30 0.97 1.03 1.27 2.47 0.71 90.38%
P/EPS 29.07 42.68 16.53 18.22 25.55 44.48 12.57 74.61%
EY 3.44 2.34 6.05 5.49 3.91 2.25 7.96 -42.75%
DY 0.02 0.01 0.99 0.01 0.00 0.00 0.01 58.53%
P/NAPS 1.47 1.41 1.60 1.42 1.15 1.04 1.26 10.79%
Price Multiplier on Announcement Date
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 22/11/12 16/08/12 22/05/12 23/02/12 17/11/11 25/08/11 -
Price 1.60 1.74 1.91 1.64 1.33 1.34 1.25 -
P/RPS 1.62 3.34 0.91 1.01 1.21 2.64 0.61 91.43%
P/EPS 25.28 43.18 15.63 17.79 24.45 47.69 10.84 75.58%
EY 3.96 2.32 6.40 5.62 4.09 2.10 9.23 -43.02%
DY 0.02 0.01 1.05 0.01 0.00 0.00 0.02 0.00%
P/NAPS 1.28 1.43 1.52 1.39 1.10 1.12 1.09 11.27%

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