[YTL] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
08-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 99.26%
YoY- -21.71%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 7,857,350 3,363,829 3,098,029 2,808,088 2,644,886 2,421,230 2,197,494 23.63%
PBT 1,017,869 854,435 918,945 724,635 777,637 632,349 653,117 7.66%
Tax -263,856 -193,061 -230,576 -170,962 -174,177 -332,495 -291,915 -1.66%
NP 754,013 661,374 688,369 553,673 603,460 299,854 361,202 13.03%
-
NP to SH 423,738 302,789 413,935 307,108 392,291 299,854 361,202 2.69%
-
Tax Rate 25.92% 22.60% 25.09% 23.59% 22.40% 52.58% 44.70% -
Total Cost 7,103,337 2,702,455 2,409,660 2,254,415 2,041,426 2,121,376 1,836,292 25.26%
-
Net Worth 9,735,735 7,321,865 7,502,778 6,965,406 8,532,612 5,056,063 4,845,293 12.32%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 225,209 108,493 - - - -
Div Payout % - - 54.41% 35.33% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 9,735,735 7,321,865 7,502,778 6,965,406 8,532,612 5,056,063 4,845,293 12.32%
NOSH 1,796,261 1,504,915 1,501,396 1,446,575 1,422,102 1,381,815 1,448,864 3.64%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.60% 19.66% 22.22% 19.72% 22.82% 12.38% 16.44% -
ROE 4.35% 4.14% 5.52% 4.41% 4.60% 5.93% 7.45% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 437.43 223.52 206.34 194.12 185.98 175.22 151.67 19.28%
EPS 23.59 20.12 27.57 21.23 27.59 21.70 24.93 -0.91%
DPS 0.00 0.00 15.00 7.50 0.00 0.00 0.00 -
NAPS 5.42 4.8653 4.9972 4.8151 6.00 3.659 3.3442 8.37%
Adjusted Per Share Value based on latest NOSH - 1,465,344
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 70.99 30.39 27.99 25.37 23.90 21.88 19.86 23.62%
EPS 3.83 2.74 3.74 2.77 3.54 2.71 3.26 2.71%
DPS 0.00 0.00 2.03 0.98 0.00 0.00 0.00 -
NAPS 0.8797 0.6616 0.6779 0.6293 0.771 0.4568 0.4378 12.32%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.37 1.32 1.48 1.23 1.00 1.00 0.81 -
P/RPS 0.31 0.59 0.72 0.63 0.54 0.57 0.53 -8.54%
P/EPS 5.81 6.56 5.37 5.79 3.63 4.61 3.25 10.15%
EY 17.22 15.24 18.63 17.26 27.59 21.70 30.78 -9.21%
DY 0.00 0.00 10.14 6.10 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.30 0.26 0.17 0.27 0.24 0.68%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 19/02/09 22/02/08 08/02/07 23/02/06 25/02/05 26/02/04 -
Price 1.35 1.34 1.44 1.42 0.98 0.98 0.86 -
P/RPS 0.31 0.60 0.70 0.73 0.53 0.56 0.57 -9.64%
P/EPS 5.72 6.66 5.22 6.69 3.55 4.52 3.45 8.78%
EY 17.47 15.01 19.15 14.95 28.15 22.14 28.99 -8.08%
DY 0.00 0.00 10.42 5.28 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.29 0.29 0.16 0.27 0.26 -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