[YTL] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -14.91%
YoY- -11.84%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 15,720,320 6,956,848 6,331,476 5,571,284 5,430,552 4,712,224 4,329,860 23.94%
PBT 2,012,604 2,278,988 1,892,256 1,456,560 1,432,588 1,251,196 1,496,952 5.05%
Tax -493,788 -405,520 -452,668 -350,380 -332,016 -605,856 -551,372 -1.81%
NP 1,518,816 1,873,468 1,439,588 1,106,180 1,100,572 645,340 945,580 8.21%
-
NP to SH 830,056 1,009,468 898,432 616,504 699,308 645,340 945,580 -2.14%
-
Tax Rate 24.53% 17.79% 23.92% 24.06% 23.18% 48.42% 36.83% -
Total Cost 14,201,504 5,083,380 4,891,888 4,465,104 4,329,980 4,066,884 3,384,280 26.97%
-
Net Worth 9,409,900 7,712,144 7,568,522 6,733,316 4,256,339 4,856,113 4,751,104 12.05%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 451,322 - - - - -
Div Payout % - - 50.23% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 9,409,900 7,712,144 7,568,522 6,733,316 4,256,339 4,856,113 4,751,104 12.05%
NOSH 1,772,109 1,495,065 1,504,407 1,431,067 1,418,779 1,396,839 1,450,276 3.39%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.66% 26.93% 22.74% 19.86% 20.27% 13.70% 21.84% -
ROE 8.82% 13.09% 11.87% 9.16% 16.43% 13.29% 19.90% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 887.10 465.32 420.86 389.31 382.76 337.35 298.55 19.88%
EPS 46.84 67.52 59.72 43.08 49.28 46.20 65.20 -5.35%
DPS 0.00 0.00 30.00 0.00 0.00 0.00 0.00 -
NAPS 5.31 5.1584 5.0309 4.7051 3.00 3.4765 3.276 8.37%
Adjusted Per Share Value based on latest NOSH - 1,431,067
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 141.63 62.68 57.04 50.20 48.93 42.46 39.01 23.94%
EPS 7.48 9.09 8.09 5.55 6.30 5.81 8.52 -2.14%
DPS 0.00 0.00 4.07 0.00 0.00 0.00 0.00 -
NAPS 0.8478 0.6948 0.6819 0.6066 0.3835 0.4375 0.4281 12.05%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.34 1.17 1.41 0.99 1.03 0.82 0.82 -
P/RPS 0.15 0.25 0.34 0.25 0.27 0.24 0.27 -9.32%
P/EPS 2.86 1.73 2.36 2.30 2.09 1.77 1.26 14.62%
EY 34.96 57.71 42.35 43.52 47.85 56.34 79.51 -12.78%
DY 0.00 0.00 21.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.28 0.21 0.34 0.24 0.25 0.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 20/11/08 22/11/07 23/11/06 24/11/05 26/11/04 20/11/03 -
Price 1.39 1.19 1.38 1.07 1.04 0.92 0.81 -
P/RPS 0.16 0.26 0.33 0.27 0.27 0.27 0.27 -8.34%
P/EPS 2.97 1.76 2.31 2.48 2.11 1.99 1.24 15.65%
EY 33.70 56.74 43.28 40.26 47.39 50.22 80.49 -13.49%
DY 0.00 0.00 21.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.27 0.23 0.35 0.26 0.25 0.65%

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