[YTL] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -5.74%
YoY- 44.58%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 5,072,130 5,087,783 5,239,763 5,325,194 4,543,049 5,208,343 4,241,748 12.62%
PBT 650,403 615,542 694,366 610,103 530,143 620,653 626,588 2.51%
Tax -116,272 -3,440 -166,329 -165,997 -140,298 -68,275 -144,295 -13.37%
NP 534,131 612,102 528,037 444,106 389,845 552,378 482,293 7.02%
-
NP to SH 391,930 327,084 364,824 237,382 251,833 279,426 312,055 16.36%
-
Tax Rate 17.88% 0.56% 23.95% 27.21% 26.46% 11.00% 23.03% -
Total Cost 4,537,999 4,475,681 4,711,726 4,881,088 4,153,204 4,655,965 3,759,455 13.32%
-
Net Worth 11,864,878 9,645,547 11,181,618 10,921,377 10,754,434 8,968,082 10,222,491 10.41%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 972 - 1,895 - - 1,793 - -
Div Payout % 0.25% - 0.52% - - 0.64% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 11,864,878 9,645,547 11,181,618 10,921,377 10,754,434 8,968,082 10,222,491 10.41%
NOSH 9,725,309 9,645,547 9,475,948 9,025,931 8,962,028 8,968,082 1,793,419 207.71%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.53% 12.03% 10.08% 8.34% 8.58% 10.61% 11.37% -
ROE 3.30% 3.39% 3.26% 2.17% 2.34% 3.12% 3.05% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 52.15 52.75 55.30 59.00 50.69 58.08 236.52 -63.40%
EPS 4.03 3.39 3.85 2.63 2.81 3.11 17.40 -62.18%
DPS 0.01 0.00 0.02 0.00 0.00 0.02 0.00 -
NAPS 1.22 1.00 1.18 1.21 1.20 1.00 5.70 -64.11%
Adjusted Per Share Value based on latest NOSH - 9,025,931
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 45.85 45.99 47.36 48.13 41.06 47.08 38.34 12.62%
EPS 3.54 2.96 3.30 2.15 2.28 2.53 2.82 16.32%
DPS 0.01 0.00 0.02 0.00 0.00 0.02 0.00 -
NAPS 1.0725 0.8719 1.0107 0.9872 0.9721 0.8106 0.924 10.41%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.72 2.02 1.68 1.39 1.25 1.45 1.39 -
P/RPS 3.30 3.83 3.04 2.36 2.47 2.50 0.59 214.10%
P/EPS 42.68 59.57 43.64 52.85 44.48 46.54 7.99 204.64%
EY 2.34 1.68 2.29 1.89 2.25 2.15 12.52 -67.21%
DY 0.01 0.00 0.01 0.00 0.00 0.01 0.00 -
P/NAPS 1.41 2.02 1.42 1.15 1.04 1.45 0.24 224.54%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 16/08/12 22/05/12 23/02/12 17/11/11 25/08/11 26/05/11 -
Price 1.74 1.91 1.64 1.33 1.34 1.25 1.52 -
P/RPS 3.34 3.62 2.97 2.25 2.64 2.15 0.64 199.96%
P/EPS 43.18 56.32 42.60 50.57 47.69 40.12 8.74 189.23%
EY 2.32 1.78 2.35 1.98 2.10 2.49 11.45 -65.40%
DY 0.01 0.00 0.01 0.00 0.00 0.02 0.00 -
P/NAPS 1.43 1.91 1.39 1.10 1.12 1.25 0.27 202.92%

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