[YTL] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 30.21%
YoY- 34.4%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 20,842,992 20,288,520 18,172,196 17,620,196 15,720,320 6,956,848 6,331,476 21.94%
PBT 2,628,772 2,601,612 2,120,572 2,495,264 2,012,604 2,278,988 1,892,256 5.62%
Tax -249,200 -465,088 -561,192 -629,248 -493,788 -405,520 -452,668 -9.46%
NP 2,379,572 2,136,524 1,559,380 1,866,016 1,518,816 1,873,468 1,439,588 8.72%
-
NP to SH 1,710,248 1,567,720 1,007,332 1,115,624 830,056 1,009,468 898,432 11.31%
-
Tax Rate 9.48% 17.88% 26.46% 25.22% 24.53% 17.79% 23.92% -
Total Cost 18,463,420 18,151,996 16,612,816 15,754,180 14,201,504 5,083,380 4,891,888 24.75%
-
Net Worth 14,113,697 11,864,878 10,754,434 9,601,976 9,409,900 7,712,144 7,568,522 10.93%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 622,663 3,890 - - - - 451,322 5.50%
Div Payout % 36.41% 0.25% - - - - 50.23% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 14,113,697 11,864,878 10,754,434 9,601,976 9,409,900 7,712,144 7,568,522 10.93%
NOSH 10,377,718 9,725,309 8,962,028 1,794,761 1,772,109 1,495,065 1,504,407 37.93%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.42% 10.53% 8.58% 10.59% 9.66% 26.93% 22.74% -
ROE 12.12% 13.21% 9.37% 11.62% 8.82% 13.09% 11.87% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 200.84 208.62 202.77 981.76 887.10 465.32 420.86 -11.59%
EPS 16.48 16.12 11.24 62.16 46.84 67.52 59.72 -19.29%
DPS 6.00 0.04 0.00 0.00 0.00 0.00 30.00 -23.50%
NAPS 1.36 1.22 1.20 5.35 5.31 5.1584 5.0309 -19.57%
Adjusted Per Share Value based on latest NOSH - 1,794,761
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 187.79 182.79 163.72 158.75 141.63 62.68 57.04 21.94%
EPS 15.41 14.12 9.08 10.05 7.48 9.09 8.09 11.32%
DPS 5.61 0.04 0.00 0.00 0.00 0.00 4.07 5.48%
NAPS 1.2716 1.069 0.9689 0.8651 0.8478 0.6948 0.6819 10.93%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.54 1.72 1.25 1.41 1.34 1.17 1.41 -
P/RPS 0.77 0.82 0.62 0.14 0.15 0.25 0.34 14.58%
P/EPS 9.34 10.67 11.12 2.27 2.86 1.73 2.36 25.74%
EY 10.70 9.37 8.99 44.09 34.96 57.71 42.35 -20.47%
DY 3.90 0.02 0.00 0.00 0.00 0.00 21.28 -24.61%
P/NAPS 1.13 1.41 1.04 0.26 0.25 0.23 0.28 26.15%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 22/11/12 17/11/11 25/11/10 19/11/09 20/11/08 22/11/07 -
Price 1.62 1.74 1.34 1.60 1.39 1.19 1.38 -
P/RPS 0.81 0.83 0.66 0.16 0.16 0.26 0.33 16.12%
P/EPS 9.83 10.79 11.92 2.57 2.97 1.76 2.31 27.27%
EY 10.17 9.26 8.39 38.85 33.70 56.74 43.28 -21.42%
DY 3.70 0.02 0.00 0.00 0.00 0.00 21.74 -25.53%
P/NAPS 1.19 1.43 1.12 0.30 0.26 0.23 0.27 28.01%

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