[YTL] YoY Quarter Result on 31-Dec-2010 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -41.13%
YoY- -24.07%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 5,122,670 5,122,670 5,325,194 4,499,630 3,927,270 1,624,617 1,515,160 27.55%
PBT 556,142 556,142 610,103 480,892 514,718 284,688 445,881 4.51%
Tax -140,232 -140,232 -165,997 -146,147 -140,409 -91,681 -117,409 3.61%
NP 415,910 415,910 444,106 334,745 374,309 193,007 328,472 4.82%
-
NP to SH 262,460 262,460 237,382 164,182 216,224 50,422 189,327 6.74%
-
Tax Rate 25.22% 25.22% 27.21% 30.39% 27.28% 32.20% 26.33% -
Total Cost 4,706,760 4,706,760 4,881,088 4,164,885 3,552,961 1,431,610 1,186,688 31.68%
-
Net Worth 0 12,916,338 10,921,377 9,653,543 9,733,671 7,322,930 7,502,814 -
Dividend
31/12/12 30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 154,996 2,066 - - - - 112,605 6.59%
Div Payout % 59.06% 0.79% - - - - 59.48% -
Equity
31/12/12 30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 0 12,916,338 10,921,377 9,653,543 9,733,671 7,322,930 7,502,814 -
NOSH 10,333,071 10,333,071 9,025,931 1,794,338 1,795,880 1,505,134 1,501,403 47.01%
Ratio Analysis
31/12/12 30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.12% 8.12% 8.34% 7.44% 9.53% 11.88% 21.68% -
ROE 0.00% 2.03% 2.17% 1.70% 2.22% 0.69% 2.52% -
Per Share
31/12/12 30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 49.58 49.58 59.00 250.77 218.68 107.94 100.92 -13.23%
EPS 2.54 2.54 2.63 9.15 12.04 3.35 12.61 -27.39%
DPS 1.50 0.02 0.00 0.00 0.00 0.00 7.50 -27.49%
NAPS 0.00 1.25 1.21 5.38 5.42 4.8653 4.9972 -
Adjusted Per Share Value based on latest NOSH - 1,794,338
31/12/12 30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 46.15 46.15 47.98 40.54 35.38 14.64 13.65 27.55%
EPS 2.36 2.36 2.14 1.48 1.95 0.45 1.71 6.64%
DPS 1.40 0.02 0.00 0.00 0.00 0.00 1.01 6.74%
NAPS 0.00 1.1637 0.984 0.8697 0.877 0.6598 0.676 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/12 28/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.90 1.84 1.39 1.58 1.37 1.32 1.48 -
P/RPS 3.83 3.71 2.36 0.63 0.63 1.22 1.47 21.08%
P/EPS 74.80 72.44 52.85 17.27 11.38 39.40 11.74 44.76%
EY 1.34 1.38 1.89 5.79 8.79 2.54 8.52 -30.89%
DY 0.79 0.01 0.00 0.00 0.00 0.00 5.07 -31.02%
P/NAPS 0.00 1.47 1.15 0.29 0.25 0.27 0.30 -
Price Multiplier on Announcement Date
31/12/12 30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date - 21/02/13 23/02/12 24/02/11 25/02/10 19/02/09 22/02/08 -
Price 0.00 1.60 1.33 1.32 1.35 1.34 1.44 -
P/RPS 0.00 3.23 2.25 0.53 0.62 1.24 1.43 -
P/EPS 0.00 62.99 50.57 14.43 11.21 40.00 11.42 -
EY 0.00 1.59 1.98 6.93 8.92 2.50 8.76 -
DY 0.00 0.01 0.00 0.00 0.00 0.00 5.21 -
P/NAPS 0.00 1.28 1.10 0.25 0.25 0.28 0.29 -

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