[YTL] YoY 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- 4.2%
YoY- 328.83%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 5,122,670 5,325,194 4,499,630 3,927,270 1,624,617 1,515,160 1,415,267 23.89%
PBT 556,142 610,103 480,892 514,718 284,688 445,881 360,495 7.48%
Tax -140,232 -165,997 -146,147 -140,409 -91,681 -117,409 -83,367 9.04%
NP 415,910 444,106 334,745 374,309 193,007 328,472 277,128 6.99%
-
NP to SH 262,460 237,382 164,182 216,224 50,422 189,327 152,982 9.40%
-
Tax Rate 25.22% 27.21% 30.39% 27.28% 32.20% 26.33% 23.13% -
Total Cost 4,706,760 4,881,088 4,164,885 3,552,961 1,431,610 1,186,688 1,138,139 26.67%
-
Net Worth 12,916,338 10,921,377 9,653,543 9,733,671 7,322,930 7,502,814 7,055,782 10.59%
Dividend
30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,066 - - - - 112,605 109,900 -48.41%
Div Payout % 0.79% - - - - 59.48% 71.84% -
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 12,916,338 10,921,377 9,653,543 9,733,671 7,322,930 7,502,814 7,055,782 10.59%
NOSH 10,333,071 9,025,931 1,794,338 1,795,880 1,505,134 1,501,403 1,465,344 38.45%
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 8.12% 8.34% 7.44% 9.53% 11.88% 21.68% 19.58% -
ROE 2.03% 2.17% 1.70% 2.22% 0.69% 2.52% 2.17% -
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 49.58 59.00 250.77 218.68 107.94 100.92 96.58 -10.51%
EPS 2.54 2.63 9.15 12.04 3.35 12.61 10.44 -20.98%
DPS 0.02 0.00 0.00 0.00 0.00 7.50 7.50 -62.74%
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 46.15 47.98 40.54 35.38 14.64 13.65 12.75 23.89%
EPS 2.36 2.14 1.48 1.95 0.45 1.71 1.38 9.35%
DPS 0.02 0.00 0.00 0.00 0.00 1.01 0.99 -47.79%
NAPS 1.1637 0.984 0.8697 0.877 0.6598 0.676 0.6357 10.59%
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 3.71 2.36 0.63 0.63 1.22 1.47 1.27 19.55%
P/EPS 72.44 52.85 17.27 11.38 39.40 11.74 11.78 35.33%
EY 1.38 1.89 5.79 8.79 2.54 8.52 8.49 -26.11%
DY 0.01 0.00 0.00 0.00 0.00 5.07 6.10 -65.64%
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 3.23 2.25 0.53 0.62 1.24 1.43 1.47 14.01%
P/EPS 62.99 50.57 14.43 11.21 40.00 11.42 13.60 29.09%
EY 1.59 1.98 6.93 8.92 2.50 8.76 7.35 -22.51%
DY 0.01 0.00 0.00 0.00 0.00 5.21 5.28 -64.80%
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