[YTL] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 104.2%
YoY- 39.94%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 10,194,800 9,868,243 8,904,679 7,857,350 3,363,829 3,098,029 2,808,088 23.96%
PBT 1,206,545 1,140,246 1,104,708 1,017,869 854,435 918,945 724,635 8.86%
Tax -256,504 -306,295 -303,459 -263,856 -193,061 -230,576 -170,962 6.99%
NP 950,041 833,951 801,249 754,013 661,374 688,369 553,673 9.41%
-
NP to SH 654,390 489,215 443,088 423,738 302,789 413,935 307,108 13.43%
-
Tax Rate 21.26% 26.86% 27.47% 25.92% 22.60% 25.09% 23.59% -
Total Cost 9,244,759 9,034,292 8,103,430 7,103,337 2,702,455 2,409,660 2,254,415 26.50%
-
Net Worth 12,922,393 10,881,436 9,651,066 9,735,735 7,321,865 7,502,778 6,965,406 10.84%
Dividend
30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,101 - - - - 225,209 108,493 -44.69%
Div Payout % 0.47% - - - - 54.41% 35.33% -
Equity
30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 12,922,393 10,881,436 9,651,066 9,735,735 7,321,865 7,502,778 6,965,406 10.84%
NOSH 10,337,914 8,992,922 1,793,878 1,796,261 1,504,915 1,501,396 1,446,575 38.76%
Ratio Analysis
30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.32% 8.45% 9.00% 9.60% 19.66% 22.22% 19.72% -
ROE 5.06% 4.50% 4.59% 4.35% 4.14% 5.52% 4.41% -
Per Share
30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 98.62 109.73 496.39 437.43 223.52 206.34 194.12 -10.66%
EPS 6.33 5.44 24.70 23.59 20.12 27.57 21.23 -18.25%
DPS 0.03 0.00 0.00 0.00 0.00 15.00 7.50 -60.14%
NAPS 1.25 1.21 5.38 5.42 4.8653 4.9972 4.8151 -20.12%
Adjusted Per Share Value based on latest NOSH - 1,795,880
30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 91.85 88.91 80.23 70.79 30.31 27.91 25.30 23.96%
EPS 5.90 4.41 3.99 3.82 2.73 3.73 2.77 13.42%
DPS 0.03 0.00 0.00 0.00 0.00 2.03 0.98 -44.05%
NAPS 1.1643 0.9804 0.8695 0.8772 0.6597 0.676 0.6276 10.84%
Price Multiplier on Financial Quarter End Date
30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.84 1.39 1.58 1.37 1.32 1.48 1.23 -
P/RPS 1.87 1.27 0.32 0.31 0.59 0.72 0.63 19.87%
P/EPS 29.07 25.55 6.40 5.81 6.56 5.37 5.79 30.84%
EY 3.44 3.91 15.63 17.22 15.24 18.63 17.26 -23.56%
DY 0.02 0.00 0.00 0.00 0.00 10.14 6.10 -61.43%
P/NAPS 1.47 1.15 0.29 0.25 0.27 0.30 0.26 33.45%
Price Multiplier on Announcement Date
30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 24/02/11 25/02/10 19/02/09 22/02/08 08/02/07 -
Price 1.60 1.33 1.32 1.35 1.34 1.44 1.42 -
P/RPS 1.62 1.21 0.27 0.31 0.60 0.70 0.73 14.20%
P/EPS 25.28 24.45 5.34 5.72 6.66 5.22 6.69 24.79%
EY 3.96 4.09 18.71 17.47 15.01 19.15 14.95 -19.85%
DY 0.02 0.00 0.00 0.00 0.00 10.42 5.28 -60.50%
P/NAPS 1.28 1.10 0.25 0.25 0.28 0.29 0.29 28.06%

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