[YTL] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -0.53%
YoY- -17.77%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 20,288,520 18,172,196 17,620,196 15,720,320 6,956,848 6,331,476 5,571,284 24.01%
PBT 2,601,612 2,120,572 2,495,264 2,012,604 2,278,988 1,892,256 1,456,560 10.14%
Tax -465,088 -561,192 -629,248 -493,788 -405,520 -452,668 -350,380 4.82%
NP 2,136,524 1,559,380 1,866,016 1,518,816 1,873,468 1,439,588 1,106,180 11.58%
-
NP to SH 1,567,720 1,007,332 1,115,624 830,056 1,009,468 898,432 616,504 16.81%
-
Tax Rate 17.88% 26.46% 25.22% 24.53% 17.79% 23.92% 24.06% -
Total Cost 18,151,996 16,612,816 15,754,180 14,201,504 5,083,380 4,891,888 4,465,104 26.30%
-
Net Worth 11,864,878 10,754,434 9,601,976 9,409,900 7,712,144 7,568,522 6,733,316 9.89%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 3,890 - - - - 451,322 - -
Div Payout % 0.25% - - - - 50.23% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 11,864,878 10,754,434 9,601,976 9,409,900 7,712,144 7,568,522 6,733,316 9.89%
NOSH 9,725,309 8,962,028 1,794,761 1,772,109 1,495,065 1,504,407 1,431,067 37.58%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.53% 8.58% 10.59% 9.66% 26.93% 22.74% 19.86% -
ROE 13.21% 9.37% 11.62% 8.82% 13.09% 11.87% 9.16% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 208.62 202.77 981.76 887.10 465.32 420.86 389.31 -9.86%
EPS 16.12 11.24 62.16 46.84 67.52 59.72 43.08 -15.09%
DPS 0.04 0.00 0.00 0.00 0.00 30.00 0.00 -
NAPS 1.22 1.20 5.35 5.31 5.1584 5.0309 4.7051 -20.12%
Adjusted Per Share Value based on latest NOSH - 1,772,109
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 183.39 164.26 159.27 142.10 62.88 57.23 50.36 24.01%
EPS 14.17 9.11 10.08 7.50 9.12 8.12 5.57 16.82%
DPS 0.04 0.00 0.00 0.00 0.00 4.08 0.00 -
NAPS 1.0725 0.9721 0.8679 0.8506 0.6971 0.6841 0.6086 9.89%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.72 1.25 1.41 1.34 1.17 1.41 0.99 -
P/RPS 0.82 0.62 0.14 0.15 0.25 0.34 0.25 21.87%
P/EPS 10.67 11.12 2.27 2.86 1.73 2.36 2.30 29.11%
EY 9.37 8.99 44.09 34.96 57.71 42.35 43.52 -22.56%
DY 0.02 0.00 0.00 0.00 0.00 21.28 0.00 -
P/NAPS 1.41 1.04 0.26 0.25 0.23 0.28 0.21 37.31%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 17/11/11 25/11/10 19/11/09 20/11/08 22/11/07 23/11/06 -
Price 1.74 1.34 1.60 1.39 1.19 1.38 1.07 -
P/RPS 0.83 0.66 0.16 0.16 0.26 0.33 0.27 20.56%
P/EPS 10.79 11.92 2.57 2.97 1.76 2.31 2.48 27.74%
EY 9.26 8.39 38.85 33.70 56.74 43.28 40.26 -21.70%
DY 0.02 0.00 0.00 0.00 0.00 21.74 0.00 -
P/NAPS 1.43 1.12 0.30 0.26 0.23 0.27 0.23 35.56%

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