[YTL] YoY TTM 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- 21.0%
YoY- 45.06%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 20,522,346 19,318,334 17,552,362 13,385,646 6,815,660 6,305,250 5,670,395 23.89%
PBT 2,516,453 2,387,487 2,393,419 2,451,631 1,765,332 1,750,054 1,444,408 9.68%
Tax -426,273 -518,865 -698,915 -957,377 -415,840 -150,483 -276,311 7.48%
NP 2,090,180 1,868,622 1,694,504 1,494,254 1,349,492 1,599,571 1,168,097 10.17%
-
NP to SH 1,346,298 1,080,696 876,114 955,421 658,640 869,271 671,814 12.27%
-
Tax Rate 16.94% 21.73% 29.20% 39.05% 23.56% 8.60% 19.13% -
Total Cost 18,432,166 17,449,712 15,857,858 11,891,392 5,466,168 4,705,679 4,502,298 26.46%
-
Net Worth 12,916,338 10,921,377 8,971,694 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 101,214 1,793 358 122,012 150,071 375,599 217,816 -11.98%
Div Payout % 7.52% 0.17% 0.04% 12.77% 22.79% 43.21% 32.42% -
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 8,971,694 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 10.18% 9.67% 9.65% 11.16% 19.80% 25.37% 20.60% -
ROE 10.42% 9.90% 9.77% 9.82% 8.99% 11.59% 9.52% -
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 198.61 214.03 978.21 745.35 452.83 419.96 386.97 -10.51%
EPS 13.03 11.97 48.83 53.20 43.76 57.90 45.85 -18.90%
DPS 0.98 0.02 0.02 6.79 10.00 25.00 14.86 -36.42%
NAPS 1.25 1.21 5.00 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 184.90 174.05 158.14 120.60 61.41 56.81 51.09 23.89%
EPS 12.13 9.74 7.89 8.61 5.93 7.83 6.05 12.28%
DPS 0.91 0.02 0.00 1.10 1.35 3.38 1.96 -11.99%
NAPS 1.1637 0.984 0.8083 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 0.93 0.65 0.16 0.18 0.29 0.35 0.32 19.45%
P/EPS 14.12 11.61 3.24 2.58 3.02 2.56 2.68 31.89%
EY 7.08 8.61 30.90 38.83 33.15 39.12 37.27 -24.17%
DY 0.53 0.01 0.01 4.96 7.58 16.89 12.08 -40.59%
P/NAPS 1.47 1.15 0.32 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 0.81 0.62 0.13 0.18 0.30 0.34 0.37 13.94%
P/EPS 12.28 11.11 2.70 2.54 3.06 2.49 3.10 25.77%
EY 8.14 9.00 36.99 39.41 32.66 40.21 32.29 -20.51%
DY 0.61 0.01 0.02 5.03 7.46 17.36 10.47 -37.72%
P/NAPS 1.28 1.10 0.26 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