[YTL] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -40.01%
YoY- -26.85%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 19,736,486 17,809,358 15,714,700 6,727,658 6,196,058 5,616,176 5,289,772 24.52%
PBT 2,280,492 2,209,416 2,035,738 1,708,870 1,837,890 1,449,270 1,555,274 6.58%
Tax -612,590 -606,918 -527,712 -386,122 -461,152 -341,924 -348,354 9.85%
NP 1,667,902 1,602,498 1,508,026 1,322,748 1,376,738 1,107,346 1,206,920 5.53%
-
NP to SH 978,430 886,176 847,476 605,578 827,870 614,216 784,582 3.74%
-
Tax Rate 26.86% 27.47% 25.92% 22.60% 25.09% 23.59% 22.40% -
Total Cost 18,068,584 16,206,860 14,206,674 5,404,910 4,819,320 4,508,830 4,082,852 28.11%
-
Net Worth 10,881,436 9,651,066 9,735,735 7,321,865 7,502,778 6,965,406 8,532,612 4.13%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - 450,418 216,986 - -
Div Payout % - - - - 54.41% 35.33% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 10,881,436 9,651,066 9,735,735 7,321,865 7,502,778 6,965,406 8,532,612 4.13%
NOSH 8,992,922 1,793,878 1,796,261 1,504,915 1,501,396 1,446,575 1,422,102 35.96%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 8.45% 9.00% 9.60% 19.66% 22.22% 19.72% 22.82% -
ROE 8.99% 9.18% 8.70% 8.27% 11.03% 8.82% 9.20% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 219.47 992.79 874.86 447.05 412.69 388.24 371.97 -8.41%
EPS 10.88 49.40 47.18 40.24 55.14 42.46 55.18 -23.69%
DPS 0.00 0.00 0.00 0.00 30.00 15.00 0.00 -
NAPS 1.21 5.38 5.42 4.8653 4.9972 4.8151 6.00 -23.41%
Adjusted Per Share Value based on latest NOSH - 1,505,134
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 178.38 160.96 142.03 60.80 56.00 50.76 47.81 24.52%
EPS 8.84 8.01 7.66 5.47 7.48 5.55 7.09 3.74%
DPS 0.00 0.00 0.00 0.00 4.07 1.96 0.00 -
NAPS 0.9835 0.8723 0.8799 0.6617 0.6781 0.6295 0.7712 4.13%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.39 1.58 1.37 1.32 1.48 1.23 1.00 -
P/RPS 0.63 0.16 0.16 0.30 0.36 0.32 0.27 15.15%
P/EPS 12.78 3.20 2.90 3.28 2.68 2.90 1.81 38.48%
EY 7.83 31.27 34.44 30.48 37.26 34.52 55.17 -27.76%
DY 0.00 0.00 0.00 0.00 20.27 12.20 0.00 -
P/NAPS 1.15 0.29 0.25 0.27 0.30 0.26 0.17 37.50%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 24/02/11 25/02/10 19/02/09 22/02/08 08/02/07 23/02/06 -
Price 1.33 1.32 1.35 1.34 1.44 1.42 0.98 -
P/RPS 0.61 0.13 0.15 0.30 0.35 0.37 0.26 15.26%
P/EPS 12.22 2.67 2.86 3.33 2.61 3.34 1.78 37.84%
EY 8.18 37.42 34.95 30.03 38.29 29.90 56.30 -27.48%
DY 0.00 0.00 0.00 0.00 20.83 10.56 0.00 -
P/NAPS 1.10 0.25 0.25 0.28 0.29 0.29 0.16 37.87%

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