[YTL] YoY TTM 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- -5.61%
YoY- -8.3%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/12/12 30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 20,405,253 20,522,346 19,318,334 17,552,362 13,385,646 6,815,660 6,305,250 26.44%
PBT 2,378,229 2,516,453 2,387,487 2,393,419 2,451,631 1,765,332 1,750,054 6.31%
Tax -400,176 -426,273 -518,865 -698,915 -957,377 -415,840 -150,483 21.57%
NP 1,978,053 2,090,180 1,868,622 1,694,504 1,494,254 1,349,492 1,599,571 4.33%
-
NP to SH 1,243,934 1,346,298 1,080,696 876,114 955,421 658,640 869,271 7.42%
-
Tax Rate 16.83% 16.94% 21.73% 29.20% 39.05% 23.56% 8.60% -
Total Cost 18,427,200 18,432,166 17,449,712 15,857,858 11,891,392 5,466,168 4,705,679 31.35%
-
Net Worth 0 12,916,338 10,921,377 8,971,694 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 254,315 101,214 1,793 358 122,012 150,071 375,599 -7.49%
Div Payout % 20.44% 7.52% 0.17% 0.04% 12.77% 22.79% 43.21% -
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 8,971,694 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 9.69% 10.18% 9.67% 9.65% 11.16% 19.80% 25.37% -
ROE 0.00% 10.42% 9.90% 9.77% 9.82% 8.99% 11.59% -
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 197.48 198.61 214.03 978.21 745.35 452.83 419.96 -13.99%
EPS 12.04 13.03 11.97 48.83 53.20 43.76 57.90 -26.93%
DPS 2.46 0.98 0.02 0.02 6.79 10.00 25.00 -37.07%
NAPS 0.00 1.25 1.21 5.00 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 183.84 184.90 174.05 158.14 120.60 61.41 56.81 26.44%
EPS 11.21 12.13 9.74 7.89 8.61 5.93 7.83 7.43%
DPS 2.29 0.91 0.02 0.00 1.10 1.35 3.38 -7.48%
NAPS 0.00 1.1637 0.984 0.8083 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 0.96 0.93 0.65 0.16 0.18 0.29 0.35 22.33%
P/EPS 15.78 14.12 11.61 3.24 2.58 3.02 2.56 43.81%
EY 6.34 7.08 8.61 30.90 38.83 33.15 39.12 -30.47%
DY 1.30 0.53 0.01 0.01 4.96 7.58 16.89 -40.08%
P/NAPS 0.00 1.47 1.15 0.32 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 0.81 0.62 0.13 0.18 0.30 0.34 -
P/EPS 0.00 12.28 11.11 2.70 2.54 3.06 2.49 -
EY 0.00 8.14 9.00 36.99 39.41 32.66 40.21 -
DY 0.00 0.61 0.01 0.02 5.03 7.46 17.36 -
P/NAPS 0.00 1.28 1.10 0.26 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