[YTL] YoY TTM Result on 31-Mar-2009 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 42.79%
YoY- -3.63%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 20,316,349 17,864,965 15,329,646 7,167,139 6,461,271 5,829,196 5,253,986 25.25%
PBT 2,455,265 2,321,974 2,399,660 2,030,823 1,867,792 1,442,686 1,452,436 9.13%
Tax -540,899 -666,649 -1,009,843 -441,882 -141,876 -308,526 -433,492 3.75%
NP 1,914,366 1,655,325 1,389,817 1,588,941 1,725,916 1,134,160 1,018,944 11.07%
-
NP to SH 1,133,465 857,577 801,652 940,474 975,915 598,504 682,916 8.80%
-
Tax Rate 22.03% 28.71% 42.08% 21.76% 7.60% 21.39% 29.85% -
Total Cost 18,401,983 16,209,640 13,939,829 5,578,198 4,735,355 4,695,036 4,235,042 27.71%
-
Net Worth 11,181,618 8,967,097 10,127,859 7,980,380 7,324,927 6,865,703 5,763,852 11.66%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 3,688 358 122,012 37,389 375,566 330,531 107,026 -42.92%
Div Payout % 0.33% 0.04% 15.22% 3.98% 38.48% 55.23% 15.67% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 11,181,618 8,967,097 10,127,859 7,980,380 7,324,927 6,865,703 5,763,852 11.66%
NOSH 9,475,948 1,793,419 1,795,719 1,523,147 1,502,425 1,502,868 1,440,963 36.83%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.42% 9.27% 9.07% 22.17% 26.71% 19.46% 19.39% -
ROE 10.14% 9.56% 7.92% 11.78% 13.32% 8.72% 11.85% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 214.40 996.14 853.68 470.55 430.06 387.87 364.62 -8.46%
EPS 11.96 47.82 44.64 61.75 64.96 39.82 47.39 -20.48%
DPS 0.04 0.02 6.79 2.50 25.00 21.99 7.50 -58.16%
NAPS 1.18 5.00 5.64 5.2394 4.8754 4.5684 4.00 -18.39%
Adjusted Per Share Value based on latest NOSH - 1,523,147
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 183.62 161.46 138.55 64.78 58.40 52.68 47.49 25.25%
EPS 10.24 7.75 7.25 8.50 8.82 5.41 6.17 8.80%
DPS 0.03 0.00 1.10 0.34 3.39 2.99 0.97 -43.94%
NAPS 1.0106 0.8104 0.9154 0.7213 0.662 0.6205 0.5209 11.66%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.68 1.39 1.41 1.30 1.39 1.28 0.96 -
P/RPS 0.78 0.14 0.17 0.28 0.32 0.33 0.26 20.07%
P/EPS 14.05 2.91 3.16 2.11 2.14 3.21 2.03 38.00%
EY 7.12 34.40 31.66 47.50 46.73 31.11 49.37 -27.56%
DY 0.02 0.01 4.82 1.92 17.99 17.18 7.81 -62.97%
P/NAPS 1.42 0.28 0.25 0.25 0.29 0.28 0.24 34.45%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 26/05/11 27/05/10 21/05/09 22/05/08 24/05/07 18/05/06 -
Price 1.64 1.52 1.34 1.32 1.40 1.61 0.95 -
P/RPS 0.76 0.15 0.16 0.28 0.33 0.42 0.26 19.55%
P/EPS 13.71 3.18 3.00 2.14 2.16 4.04 2.00 37.78%
EY 7.29 31.46 33.32 46.78 46.40 24.74 49.89 -27.40%
DY 0.02 0.01 5.07 1.89 17.86 13.66 7.89 -63.04%
P/NAPS 1.39 0.30 0.24 0.25 0.29 0.35 0.24 33.97%

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