[YTL] YoY TTM 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- -5.38%
YoY- -0.99%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 20,724,870 18,492,770 16,980,002 11,082,993 6,706,203 6,205,357 5,542,376 24.56%
PBT 2,570,414 2,258,276 2,427,245 2,221,601 1,926,525 1,664,668 1,503,403 9.34%
Tax -452,038 -499,015 -693,177 -908,649 -441,568 -116,441 -284,117 8.03%
NP 2,118,376 1,759,261 1,734,068 1,312,952 1,484,957 1,548,227 1,219,286 9.63%
-
NP to SH 1,321,220 1,007,496 928,156 789,619 797,545 832,926 736,296 10.22%
-
Tax Rate 17.59% 22.10% 28.56% 40.90% 22.92% 6.99% 18.90% -
Total Cost 18,606,494 16,733,509 15,245,934 9,770,041 5,221,246 4,657,130 4,323,090 27.51%
-
Net Worth 11,864,878 10,754,434 8,973,809 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 99,148 1,793 358 122,012 262,676 372,895 107,915 -1.40%
Div Payout % 7.50% 0.18% 0.04% 15.45% 32.94% 44.77% 14.66% -
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 8,973,809 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 10.22% 9.51% 10.21% 11.85% 22.14% 24.95% 22.00% -
ROE 11.14% 9.37% 10.34% 8.39% 10.34% 11.01% 10.94% -
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 213.10 206.35 946.09 625.41 448.56 412.48 387.29 -9.46%
EPS 13.59 11.24 51.71 44.56 53.35 55.37 51.45 -19.88%
DPS 1.02 0.02 0.02 6.89 17.50 24.79 7.50 -28.26%
NAPS 1.22 1.20 5.00 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 186.72 166.61 152.98 99.85 60.42 55.91 49.93 24.56%
EPS 11.90 9.08 8.36 7.11 7.19 7.50 6.63 10.23%
DPS 0.89 0.02 0.00 1.10 2.37 3.36 0.97 -1.42%
NAPS 1.069 0.9689 0.8085 0.8478 0.6948 0.6819 0.6066 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 0.81 0.61 0.15 0.21 0.26 0.34 0.26 20.83%
P/EPS 12.66 11.12 2.73 3.01 2.19 2.55 1.92 36.89%
EY 7.90 8.99 36.68 33.25 45.59 39.27 51.97 -26.92%
DY 0.59 0.02 0.01 5.14 14.96 17.58 7.58 -34.63%
P/NAPS 1.41 1.04 0.28 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 0.82 0.65 0.17 0.22 0.27 0.33 0.28 19.59%
P/EPS 12.81 11.92 3.09 3.12 2.23 2.49 2.08 35.35%
EY 7.81 8.39 32.32 32.06 44.83 40.12 48.08 -26.11%
DY 0.59 0.01 0.01 4.95 14.71 17.96 7.01 -33.77%
P/NAPS 1.43 1.12 0.32 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