[YTL] QoQ TTM 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- 4.88%
YoY- 32.17%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 20,522,346 20,724,870 20,195,789 20,316,349 19,318,334 18,492,770 18,354,770 7.70%
PBT 2,516,453 2,570,414 2,450,154 2,455,265 2,387,487 2,258,276 2,351,949 4.59%
Tax -426,273 -452,038 -476,064 -540,899 -518,865 -499,015 -516,029 -11.93%
NP 2,090,180 2,118,376 1,974,090 1,914,366 1,868,622 1,759,261 1,835,920 9.00%
-
NP to SH 1,346,298 1,321,220 1,181,123 1,133,465 1,080,696 1,007,496 1,034,569 19.13%
-
Tax Rate 16.94% 17.59% 19.43% 22.03% 21.73% 22.10% 21.94% -
Total Cost 18,432,166 18,606,494 18,221,699 18,401,983 17,449,712 16,733,509 16,518,850 7.55%
-
Net Worth 12,916,338 11,864,878 9,645,547 11,181,618 10,921,377 10,754,434 8,968,082 27.44%
Dividend
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 101,214 99,148 1,895 3,688 1,793 1,793 1,793 1360.77%
Div Payout % 7.52% 7.50% 0.16% 0.33% 0.17% 0.18% 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 12,916,338 11,864,878 9,645,547 11,181,618 10,921,377 10,754,434 8,968,082 27.44%
NOSH 10,333,071 9,725,309 9,645,547 9,475,948 9,025,931 8,962,028 8,968,082 9.87%
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 10.18% 10.22% 9.77% 9.42% 9.67% 9.51% 10.00% -
ROE 10.42% 11.14% 12.25% 10.14% 9.90% 9.37% 11.54% -
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 198.61 213.10 209.38 214.40 214.03 206.35 204.67 -1.97%
EPS 13.03 13.59 12.25 11.96 11.97 11.24 11.54 8.40%
DPS 0.98 1.02 0.02 0.04 0.02 0.02 0.02 1229.59%
NAPS 1.25 1.22 1.00 1.18 1.21 1.20 1.00 15.99%
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 185.50 187.33 182.55 183.64 174.62 167.16 165.91 7.70%
EPS 12.17 11.94 10.68 10.25 9.77 9.11 9.35 19.15%
DPS 0.91 0.90 0.02 0.03 0.02 0.02 0.02 1165.67%
NAPS 1.1675 1.0725 0.8719 1.0107 0.9872 0.9721 0.8106 27.45%
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 0.93 0.81 0.96 0.78 0.65 0.61 0.71 19.65%
P/EPS 14.12 12.66 16.50 14.05 11.61 11.12 12.57 8.03%
EY 7.08 7.90 6.06 7.12 8.61 8.99 7.96 -7.49%
DY 0.53 0.59 0.01 0.02 0.01 0.02 0.01 1300.80%
P/NAPS 1.47 1.41 2.02 1.42 1.15 1.04 1.45 0.91%
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 0.81 0.82 0.91 0.76 0.62 0.65 0.61 20.74%
P/EPS 12.28 12.81 15.60 13.71 11.11 11.92 10.84 8.64%
EY 8.14 7.81 6.41 7.29 9.00 8.39 9.23 -8.01%
DY 0.61 0.59 0.01 0.02 0.01 0.01 0.02 870.12%
P/NAPS 1.28 1.43 1.91 1.39 1.10 1.12 1.25 1.58%

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