[YTL] QoQ TTM Result on 31-Dec-2006 [#2]

Stock

[YTL] YTL CORPORATION BHD

Announcement Date

08-Feb-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Dec-2006 [#2]

Profit Trend

QoQ- -8.76%

YoY- 1.95%

Quarter Report

YTL Corp 2Q31122006 Report(Final).pdf

Latest QR

Upcoming QR

YTL's Result

YTL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	6,205,357	6,015,309	5,829,196	5,670,395	5,542,376	5,507,193	5,253,986	11.72%
YoY %	3.16%	3.19%	2.80%	2.31%	0.64%	4.82%	-	-
Horiz. %	118.11%	114.49%	110.95%	107.93%	105.49%	104.82%	100.00%	-
PBT	1,664,668	1,555,744	1,442,686	1,444,408	1,503,403	1,497,410	1,452,436	9.50%
YoY %	7.00%	7.84%	-0.12%	-3.92%	0.40%	3.10%	-	-
Horiz. %	114.61%	107.11%	99.33%	99.45%	103.51%	103.10%	100.00%	-
Tax	-116,441	-90,869	-308,526	-276,311	-284,117	-279,526	-433,492	-58.33%
YoY %	-28.14%	70.55%	-11.66%	2.75%	-1.64%	35.52%	-	-
Horiz. %	26.86%	20.96%	71.17%	63.74%	65.54%	64.48%	100.00%	-
NP	1,548,227	1,464,875	1,134,160	1,168,097	1,219,286	1,217,884	1,018,944	32.13%
YoY %	5.69%	29.16%	-2.91%	-4.20%	0.12%	19.52%	-	-
Horiz. %	151.94%	143.76%	111.31%	114.64%	119.66%	119.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	832,926	762,444	598,504	671,814	736,296	756,997	682,916	14.14%
YoY %	9.24%	27.39%	-10.91%	-8.76%	-2.73%	10.85%	-	-
Horiz. %	121.97%	111.65%	87.64%	98.37%	107.82%	110.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.99%	5.84%	21.39%	19.13%	18.90%	18.67%	29.85%	-
YoY %	19.69%	-72.70%	11.81%	1.22%	1.23%	-37.45%	-	-
Horiz. %	23.42%	19.56%	71.66%	64.09%	63.32%	62.55%	100.00%	-
Total Cost	4,657,130	4,550,434	4,695,036	4,502,298	4,323,090	4,289,309	4,235,042	6.53%
YoY %	2.34%	-3.08%	4.28%	4.15%	0.79%	1.28%	-	-
Horiz. %	109.97%	107.45%	110.86%	106.31%	102.08%	101.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,568,522	5,991,758	6,865,703	7,055,782	6,733,316	6,927,592	5,763,852	19.89%
YoY %	26.32%	-12.73%	-2.69%	4.79%	-2.80%	20.19%	-	-
Horiz. %	131.31%	103.95%	119.12%	122.41%	116.82%	120.19%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	372,895	260,064	330,531	217,816	107,915	107,915	107,026	129.65%
YoY %	43.39%	-21.32%	51.75%	101.84%	0.00%	0.83%	-	-
Horiz. %	348.42%	242.99%	308.83%	203.52%	100.83%	100.83%	100.00%	-
Div Payout %	44.77%	34.11%	55.23%	32.42%	14.66%	14.26%	15.67%	-
YoY %	31.25%	-38.24%	70.36%	121.15%	2.81%	-9.00%	-	-
Horiz. %	285.71%	217.68%	352.46%	206.89%	93.55%	91.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	7,568,522	5,991,758	6,865,703	7,055,782	6,733,316	6,927,592	5,763,852	19.89%
YoY %	26.32%	-12.73%	-2.69%	4.79%	-2.80%	20.19%	-	-
Horiz. %	131.31%	103.95%	119.12%	122.41%	116.82%	120.19%	100.00%	-
NOSH	1,504,407	1,497,939	1,502,868	1,465,344	1,431,067	1,438,871	1,440,963	2.91%
YoY %	0.43%	-0.33%	2.56%	2.40%	-0.54%	-0.15%	-	-
Horiz. %	104.40%	103.95%	104.30%	101.69%	99.31%	99.85%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	24.95%	24.35%	19.46%	20.60%	22.00%	22.11%	19.39%	-
YoY %	2.46%	25.13%	-5.53%	-6.36%	-0.50%	14.03%	-	-
Horiz. %	128.67%	125.58%	100.36%	106.24%	113.46%	114.03%	100.00%	-
ROE	11.01%	12.72%	8.72%	9.52%	10.94%	10.93%	11.85%	-
YoY %	-13.44%	45.87%	-8.40%	-12.98%	0.09%	-7.76%	-	-
Horiz. %	92.91%	107.34%	73.59%	80.34%	92.32%	92.24%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	412.48	401.57	387.87	386.97	387.29	382.74	364.62	8.56%
YoY %	2.72%	3.53%	0.23%	-0.08%	1.19%	4.97%	-	-
Horiz. %	113.13%	110.13%	106.38%	106.13%	106.22%	104.97%	100.00%	-
EPS	55.37	50.90	39.82	45.85	51.45	52.61	47.39	10.92%
YoY %	8.78%	27.83%	-13.15%	-10.88%	-2.20%	11.01%	-	-
Horiz. %	116.84%	107.41%	84.03%	96.75%	108.57%	111.01%	100.00%	-
DPS	24.79	17.36	21.99	14.86	7.50	7.50	7.50	121.73%
YoY %	42.80%	-21.06%	47.98%	98.13%	0.00%	0.00%	-	-
Horiz. %	330.53%	231.47%	293.20%	198.13%	100.00%	100.00%	100.00%	-
NAPS	5.0309	4.00	4.5684	4.8151	4.7051	4.8146	4.00	16.50%
YoY %	25.77%	-12.44%	-5.12%	2.34%	-2.27%	20.37%	-	-
Horiz. %	125.77%	100.00%	114.21%	120.38%	117.63%	120.37%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,465,344
RPS	56.08	54.37	52.68	51.25	50.09	49.77	47.49	11.71%
YoY %	3.15%	3.21%	2.79%	2.32%	0.64%	4.80%	-	-
Horiz. %	118.09%	114.49%	110.93%	107.92%	105.47%	104.80%	100.00%	-
EPS	7.53	6.89	5.41	6.07	6.65	6.84	6.17	14.18%
YoY %	9.29%	27.36%	-10.87%	-8.72%	-2.78%	10.86%	-	-
Horiz. %	122.04%	111.67%	87.68%	98.38%	107.78%	110.86%	100.00%	-
DPS	3.37	2.35	2.99	1.97	0.98	0.98	0.97	129.21%
YoY %	43.40%	-21.40%	51.78%	101.02%	0.00%	1.03%	-	-
Horiz. %	347.42%	242.27%	308.25%	203.09%	101.03%	101.03%	100.00%	-
NAPS	0.684	0.5415	0.6205	0.6377	0.6086	0.6261	0.5209	19.89%
YoY %	26.32%	-12.73%	-2.70%	4.78%	-2.80%	20.20%	-	-
Horiz. %	131.31%	103.95%	119.12%	122.42%	116.84%	120.20%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	1.41	1.55	1.28	1.23	0.99	0.91	0.96	-
P/RPS	0.34	0.39	0.33	0.32	0.26	0.24	0.26	19.56%
YoY %	-12.82%	18.18%	3.12%	23.08%	8.33%	-7.69%	-	-
Horiz. %	130.77%	150.00%	126.92%	123.08%	100.00%	92.31%	100.00%	-
P/EPS	2.55	3.05	3.21	2.68	1.92	1.73	2.03	16.40%
YoY %	-16.39%	-4.98%	19.78%	39.58%	10.98%	-14.78%	-	-
Horiz. %	125.62%	150.25%	158.13%	132.02%	94.58%	85.22%	100.00%	-
EY	39.27	32.84	31.11	37.27	51.97	57.81	49.37	-14.13%
YoY %	19.58%	5.56%	-16.53%	-28.29%	-10.10%	17.10%	-	-
Horiz. %	79.54%	66.52%	63.01%	75.49%	105.27%	117.10%	100.00%	-
DY	17.58	11.20	17.18	12.08	7.58	8.24	7.81	71.67%
YoY %	56.96%	-34.81%	42.22%	59.37%	-8.01%	5.51%	-	-
Horiz. %	225.10%	143.41%	219.97%	154.67%	97.06%	105.51%	100.00%	-
P/NAPS	0.28	0.39	0.28	0.26	0.21	0.19	0.24	10.81%
YoY %	-28.21%	39.29%	7.69%	23.81%	10.53%	-20.83%	-	-
Horiz. %	116.67%	162.50%	116.67%	108.33%	87.50%	79.17%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	22/11/07	23/08/07	24/05/07	08/02/07	23/11/06	24/08/06	18/05/06	-
Price	1.38	1.38	1.61	1.42	1.07	0.94	0.95	-
P/RPS	0.33	0.34	0.42	0.37	0.28	0.25	0.26	17.20%
YoY %	-2.94%	-19.05%	13.51%	32.14%	12.00%	-3.85%	-	-
Horiz. %	126.92%	130.77%	161.54%	142.31%	107.69%	96.15%	100.00%	-
P/EPS	2.49	2.71	4.04	3.10	2.08	1.79	2.00	15.71%
YoY %	-8.12%	-32.92%	30.32%	49.04%	16.20%	-10.50%	-	-
Horiz. %	124.50%	135.50%	202.00%	155.00%	104.00%	89.50%	100.00%	-
EY	40.12	36.88	24.74	32.29	48.08	55.97	49.89	-13.51%
YoY %	8.79%	49.07%	-23.38%	-32.84%	-14.10%	12.19%	-	-
Horiz. %	80.42%	73.92%	49.59%	64.72%	96.37%	112.19%	100.00%	-
DY	17.96	12.58	13.66	10.47	7.01	7.98	7.89	72.95%
YoY %	42.77%	-7.91%	30.47%	49.36%	-12.16%	1.14%	-	-
Horiz. %	227.63%	159.44%	173.13%	132.70%	88.85%	101.14%	100.00%	-
P/NAPS	0.27	0.35	0.35	0.29	0.23	0.20	0.24	8.16%
YoY %	-22.86%	0.00%	20.69%	26.09%	15.00%	-16.67%	-	-
Horiz. %	112.50%	145.83%	145.83%	120.83%	95.83%	83.33%	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