[YTL] QoQ TTM Result on 30-Jun-2011 [#4]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 20.64%
YoY- 20.75%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 20,316,349 19,318,334 18,492,770 18,354,770 17,864,965 17,552,362 16,980,002 12.69%
PBT 2,455,265 2,387,487 2,258,276 2,351,949 2,321,974 2,393,419 2,427,245 0.76%
Tax -540,899 -518,865 -499,015 -516,029 -666,649 -698,915 -693,177 -15.22%
NP 1,914,366 1,868,622 1,759,261 1,835,920 1,655,325 1,694,504 1,734,068 6.81%
-
NP to SH 1,133,465 1,080,696 1,007,496 1,034,569 857,577 876,114 928,156 14.23%
-
Tax Rate 22.03% 21.73% 22.10% 21.94% 28.71% 29.20% 28.56% -
Total Cost 18,401,983 17,449,712 16,733,509 16,518,850 16,209,640 15,857,858 15,245,934 13.35%
-
Net Worth 11,181,618 10,921,377 10,754,434 8,968,082 8,967,097 8,971,694 8,973,809 15.77%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 3,688 1,793 1,793 1,793 358 358 358 372.77%
Div Payout % 0.33% 0.17% 0.18% 0.17% 0.04% 0.04% 0.04% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 11,181,618 10,921,377 10,754,434 8,968,082 8,967,097 8,971,694 8,973,809 15.77%
NOSH 9,475,948 9,025,931 8,962,028 8,968,082 1,793,419 1,794,338 1,794,761 202.90%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.42% 9.67% 9.51% 10.00% 9.27% 9.65% 10.21% -
ROE 10.14% 9.90% 9.37% 11.54% 9.56% 9.77% 10.34% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 214.40 214.03 206.35 204.67 996.14 978.21 946.09 -62.79%
EPS 11.96 11.97 11.24 11.54 47.82 48.83 51.71 -62.28%
DPS 0.04 0.02 0.02 0.02 0.02 0.02 0.02 58.67%
NAPS 1.18 1.21 1.20 1.00 5.00 5.00 5.00 -61.77%
Adjusted Per Share Value based on latest NOSH - 8,968,082
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 183.64 174.62 167.16 165.91 161.48 158.66 153.48 12.69%
EPS 10.25 9.77 9.11 9.35 7.75 7.92 8.39 14.26%
DPS 0.03 0.02 0.02 0.02 0.00 0.00 0.00 -
NAPS 1.0107 0.9872 0.9721 0.8106 0.8105 0.811 0.8111 15.78%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.68 1.39 1.25 1.45 1.39 1.58 1.41 -
P/RPS 0.78 0.65 0.61 0.71 0.14 0.16 0.15 199.84%
P/EPS 14.05 11.61 11.12 12.57 2.91 3.24 2.73 197.78%
EY 7.12 8.61 8.99 7.96 34.40 30.90 36.68 -66.44%
DY 0.02 0.01 0.02 0.01 0.01 0.01 0.01 58.67%
P/NAPS 1.42 1.15 1.04 1.45 0.28 0.32 0.28 194.88%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 23/02/12 17/11/11 25/08/11 26/05/11 24/02/11 25/11/10 -
Price 1.64 1.33 1.34 1.25 1.52 1.32 1.60 -
P/RPS 0.76 0.62 0.65 0.61 0.15 0.13 0.17 171.13%
P/EPS 13.71 11.11 11.92 10.84 3.18 2.70 3.09 169.76%
EY 7.29 9.00 8.39 9.23 31.46 36.99 32.32 -62.91%
DY 0.02 0.01 0.01 0.02 0.01 0.02 0.01 58.67%
P/NAPS 1.39 1.10 1.12 1.25 0.30 0.26 0.32 165.98%

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