[YTL] YoY 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- 338.51%
YoY- -17.77%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
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 5,072,130 4,543,049 4,405,049 3,930,080 1,739,212 1,582,869 1,392,821 24.01%
PBT 650,403 530,143 623,816 503,151 569,747 473,064 364,140 10.14%
Tax -116,272 -140,298 -157,312 -123,447 -101,380 -113,167 -87,595 4.82%
NP 534,131 389,845 466,504 379,704 468,367 359,897 276,545 11.58%
-
NP to SH 391,930 251,833 278,906 207,514 252,367 224,608 154,126 16.81%
-
Tax Rate 17.88% 26.46% 25.22% 24.53% 17.79% 23.92% 24.06% -
Total Cost 4,537,999 4,153,204 3,938,545 3,550,376 1,270,845 1,222,972 1,116,276 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 972 - - - - 112,830 - -
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 3.30% 2.34% 2.90% 2.21% 3.27% 2.97% 2.29% -
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 52.15 50.69 245.44 221.77 116.33 105.22 97.33 -9.86%
EPS 4.03 2.81 15.54 11.71 16.88 14.93 10.77 -15.09%
DPS 0.01 0.00 0.00 0.00 0.00 7.50 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 45.85 41.07 39.82 35.53 15.72 14.31 12.59 24.01%
EPS 3.54 2.28 2.52 1.88 2.28 2.03 1.39 16.84%
DPS 0.01 0.00 0.00 0.00 0.00 1.02 0.00 -
NAPS 1.0725 0.9722 0.868 0.8506 0.6971 0.6842 0.6087 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 3.30 2.47 0.57 0.60 1.01 1.34 1.02 21.59%
P/EPS 42.68 44.48 9.07 11.44 6.93 9.44 9.19 29.13%
EY 2.34 2.25 11.02 8.74 14.43 10.59 10.88 -22.57%
DY 0.01 0.00 0.00 0.00 0.00 5.32 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 3.34 2.64 0.65 0.63 1.02 1.31 1.10 20.31%
P/EPS 43.18 47.69 10.30 11.87 7.05 9.24 9.94 27.70%
EY 2.32 2.10 9.71 8.42 14.18 10.82 10.07 -21.68%
DY 0.01 0.00 0.00 0.00 0.00 5.43 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