[YTL] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock

[YTL] YTL CORPORATION BHD

Announcement Date

22-Nov-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Sep-2007 [#1]

Profit Trend

QoQ- -37.51%

YoY- 45.73%

Quarter Report

YTLCorp -1Q30092007 -Final.pdf

Latest QR

Upcoming QR

YTL's Result

YTL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Quarter Result
Revenue	1,818,165	1,633,666	1,515,160	1,582,869	1,729,576	1,477,645	1,415,267	18.19%
YoY %	11.29%	7.82%	-4.28%	-8.48%	17.05%	4.41%	-	-
Horiz. %	128.47%	115.43%	107.06%	111.84%	122.21%	104.41%	100.00%	-
PBT	426,384	484,513	445,881	473,064	464,334	366,775	360,495	11.85%
YoY %	-12.00%	8.66%	-5.75%	1.88%	26.60%	1.74%	-	-
Horiz. %	118.28%	134.40%	123.69%	131.23%	128.80%	101.74%	100.00%	-
Tax	-124,726	-98,053	-117,409	-113,167	186,753	-106,660	-83,367	30.84%
YoY %	-27.20%	16.49%	-3.75%	-160.60%	275.09%	-27.94%	-	-
Horiz. %	149.61%	117.62%	140.83%	135.75%	-224.01%	127.94%	100.00%	-
NP	301,658	386,460	328,472	359,897	651,087	260,115	277,128	5.82%
YoY %	-21.94%	17.65%	-8.73%	-44.72%	150.31%	-6.14%	-	-
Horiz. %	108.85%	139.45%	118.53%	129.87%	234.94%	93.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	153,324	202,527	189,327	224,608	359,453	95,883	152,982	0.14%
YoY %	-24.29%	6.97%	-15.71%	-37.51%	274.89%	-37.32%	-	-
Horiz. %	100.22%	132.39%	123.76%	146.82%	234.96%	62.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.25%	20.24%	26.33%	23.92%	-40.22%	29.08%	23.13%	-
YoY %	44.52%	-23.13%	10.08%	159.47%	-238.31%	25.72%	-	-
Horiz. %	126.46%	87.51%	113.83%	103.42%	-173.89%	125.72%	100.00%	-
Total Cost	1,516,507	1,247,206	1,186,688	1,222,972	1,078,489	1,217,530	1,138,139	21.10%
YoY %	21.59%	5.10%	-2.97%	13.40%	-11.42%	6.98%	-	-
Horiz. %	133.24%	109.58%	104.27%	107.45%	94.76%	106.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,477,907	7,324,927	7,502,814	7,568,522	5,991,758	6,865,703	7,055,782	3.95%
YoY %	2.09%	-2.37%	-0.87%	26.32%	-12.73%	-2.69%	-	-
Horiz. %	105.98%	103.81%	106.34%	107.27%	84.92%	97.31%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	37,389	112,681	112,605	112,830	37,448	112,715	109,900	-51.29%
YoY %	-66.82%	0.07%	-0.20%	201.30%	-66.78%	2.56%	-	-
Horiz. %	34.02%	102.53%	102.46%	102.67%	34.07%	102.56%	100.00%	-
Div Payout %	24.39%	55.64%	59.48%	50.23%	10.42%	117.55%	71.84%	-
YoY %	-56.16%	-6.46%	18.42%	382.05%	-91.14%	63.63%	-	-
Horiz. %	33.95%	77.45%	82.80%	69.92%	14.50%	163.63%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	7,477,907	7,324,927	7,502,814	7,568,522	5,991,758	6,865,703	7,055,782	3.95%
YoY %	2.09%	-2.37%	-0.87%	26.32%	-12.73%	-2.69%	-	-
Horiz. %	105.98%	103.81%	106.34%	107.27%	84.92%	97.31%	100.00%	-
NOSH	1,495,581	1,502,425	1,501,403	1,504,407	1,497,939	1,502,868	1,465,344	1.37%
YoY %	-0.46%	0.07%	-0.20%	0.43%	-0.33%	2.56%	-	-
Horiz. %	102.06%	102.53%	102.46%	102.67%	102.22%	102.56%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	16.59%	23.66%	21.68%	22.74%	37.64%	17.60%	19.58%	-
YoY %	-29.88%	9.13%	-4.66%	-39.59%	113.86%	-10.11%	-	-
Horiz. %	84.73%	120.84%	110.73%	116.14%	192.24%	89.89%	100.00%	-
ROE	2.05%	2.76%	2.52%	2.97%	6.00%	1.40%	2.17%	-
YoY %	-25.72%	9.52%	-15.15%	-50.50%	328.57%	-35.48%	-	-
Horiz. %	94.47%	127.19%	116.13%	136.87%	276.50%	64.52%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	121.57	108.74	100.92	105.22	115.46	98.32	96.58	16.59%
YoY %	11.80%	7.75%	-4.09%	-8.87%	17.43%	1.80%	-	-
Horiz. %	125.87%	112.59%	104.49%	108.95%	119.55%	101.80%	100.00%	-
EPS	10.25	13.48	12.61	14.93	24.45	6.38	10.44	-1.21%
YoY %	-23.96%	6.90%	-15.54%	-38.94%	283.23%	-38.89%	-	-
Horiz. %	98.18%	129.12%	120.79%	143.01%	234.20%	61.11%	100.00%	-
DPS	2.50	7.50	7.50	7.50	2.50	7.50	7.50	-51.95%
YoY %	-66.67%	0.00%	0.00%	200.00%	-66.67%	0.00%	-	-
Horiz. %	33.33%	100.00%	100.00%	100.00%	33.33%	100.00%	100.00%	-
NAPS	5.00	4.8754	4.9972	5.0309	4.00	4.5684	4.8151	2.54%
YoY %	2.56%	-2.44%	-0.67%	25.77%	-12.44%	-5.12%	-	-
Horiz. %	103.84%	101.25%	103.78%	104.48%	83.07%	94.88%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,504,407
RPS	16.38	14.72	13.65	14.26	15.58	13.31	12.75	18.19%
YoY %	11.28%	7.84%	-4.28%	-8.47%	17.05%	4.39%	-	-
Horiz. %	128.47%	115.45%	107.06%	111.84%	122.20%	104.39%	100.00%	-
EPS	1.38	1.82	1.71	2.02	3.24	0.86	1.38	0.00%
YoY %	-24.18%	6.43%	-15.35%	-37.65%	276.74%	-37.68%	-	-
Horiz. %	100.00%	131.88%	123.91%	146.38%	234.78%	62.32%	100.00%	-
DPS	0.34	1.02	1.01	1.02	0.34	1.02	0.99	-50.99%
YoY %	-66.67%	0.99%	-0.98%	200.00%	-66.67%	3.03%	-	-
Horiz. %	34.34%	103.03%	102.02%	103.03%	34.34%	103.03%	100.00%	-
NAPS	0.6737	0.6599	0.676	0.6819	0.5398	0.6186	0.6357	3.95%
YoY %	2.09%	-2.38%	-0.87%	26.32%	-12.74%	-2.69%	-	-
Horiz. %	105.98%	103.81%	106.34%	107.27%	84.91%	97.31%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	1.27	1.39	1.48	1.41	1.55	1.28	1.23	-
P/RPS	1.04	1.28	1.47	1.34	1.34	1.30	1.27	-12.48%
YoY %	-18.75%	-12.93%	9.70%	0.00%	3.08%	2.36%	-	-
Horiz. %	81.89%	100.79%	115.75%	105.51%	105.51%	102.36%	100.00%	-
P/EPS	12.39	10.31	11.74	9.44	6.46	20.06	11.78	3.42%
YoY %	20.17%	-12.18%	24.36%	46.13%	-67.80%	70.29%	-	-
Horiz. %	105.18%	87.52%	99.66%	80.14%	54.84%	170.29%	100.00%	-
EY	8.07	9.70	8.52	10.59	15.48	4.98	8.49	-3.32%
YoY %	-16.80%	13.85%	-19.55%	-31.59%	210.84%	-41.34%	-	-
Horiz. %	95.05%	114.25%	100.35%	124.73%	182.33%	58.66%	100.00%	-
DY	1.97	5.40	5.07	5.32	1.61	5.86	6.10	-52.96%
YoY %	-63.52%	6.51%	-4.70%	230.43%	-72.53%	-3.93%	-	-
Horiz. %	32.30%	88.52%	83.11%	87.21%	26.39%	96.07%	100.00%	-
P/NAPS	0.25	0.29	0.30	0.28	0.39	0.28	0.26	-2.58%
YoY %	-13.79%	-3.33%	7.14%	-28.21%	39.29%	7.69%	-	-
Horiz. %	96.15%	111.54%	115.38%	107.69%	150.00%	107.69%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	19/08/08	22/05/08	22/02/08	22/11/07	23/08/07	24/05/07	08/02/07	-
Price	1.14	1.40	1.44	1.38	1.38	1.61	1.42	-
P/RPS	0.94	1.29	1.43	1.31	1.20	1.64	1.47	-25.79%
YoY %	-27.13%	-9.79%	9.16%	9.17%	-26.83%	11.56%	-	-
Horiz. %	63.95%	87.76%	97.28%	89.12%	81.63%	111.56%	100.00%	-
P/EPS	11.12	10.39	11.42	9.24	5.75	25.24	13.60	-12.57%
YoY %	7.03%	-9.02%	23.59%	60.70%	-77.22%	85.59%	-	-
Horiz. %	81.76%	76.40%	83.97%	67.94%	42.28%	185.59%	100.00%	-
EY	8.99	9.63	8.76	10.82	17.39	3.96	7.35	14.38%
YoY %	-6.65%	9.93%	-19.04%	-37.78%	339.14%	-46.12%	-	-
Horiz. %	122.31%	131.02%	119.18%	147.21%	236.60%	53.88%	100.00%	-
DY	2.19	5.36	5.21	5.43	1.81	4.66	5.28	-44.41%
YoY %	-59.14%	2.88%	-4.05%	200.00%	-61.16%	-11.74%	-	-
Horiz. %	41.48%	101.52%	98.67%	102.84%	34.28%	88.26%	100.00%	-
P/NAPS	0.23	0.29	0.29	0.27	0.35	0.35	0.29	-14.33%
YoY %	-20.69%	0.00%	7.41%	-22.86%	0.00%	20.69%	-	-
Horiz. %	79.31%	100.00%	100.00%	93.10%	120.69%	120.69%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos