[YTL] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -16.09%
YoY- -14.76%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 20,070,207 20,316,349 17,864,965 15,329,646 7,167,139 6,461,271 5,829,196 22.85%
PBT 2,304,059 2,455,265 2,321,974 2,399,660 2,030,823 1,867,792 1,442,686 8.10%
Tax -516,766 -540,899 -666,649 -1,009,843 -441,882 -141,876 -308,526 8.96%
NP 1,787,293 1,914,366 1,655,325 1,389,817 1,588,941 1,725,916 1,134,160 7.86%
-
NP to SH 1,206,675 1,133,465 857,577 801,652 940,474 975,915 598,504 12.38%
-
Tax Rate 22.43% 22.03% 28.71% 42.08% 21.76% 7.60% 21.39% -
Total Cost 18,282,914 18,401,983 16,209,640 13,939,829 5,578,198 4,735,355 4,695,036 25.40%
-
Net Worth 12,835,107 11,181,618 8,967,097 10,127,859 7,980,380 7,324,927 6,865,703 10.97%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 254,315 3,688 358 122,012 37,389 375,566 330,531 -4.27%
Div Payout % 21.08% 0.33% 0.04% 15.22% 3.98% 38.48% 55.23% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 12,835,107 11,181,618 8,967,097 10,127,859 7,980,380 7,324,927 6,865,703 10.97%
NOSH 10,350,893 9,475,948 1,793,419 1,795,719 1,523,147 1,502,425 1,502,868 37.89%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.91% 9.42% 9.27% 9.07% 22.17% 26.71% 19.46% -
ROE 9.40% 10.14% 9.56% 7.92% 11.78% 13.32% 8.72% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 193.90 214.40 996.14 853.68 470.55 430.06 387.87 -10.90%
EPS 11.66 11.96 47.82 44.64 61.75 64.96 39.82 -18.49%
DPS 2.46 0.04 0.02 6.79 2.50 25.00 21.99 -30.56%
NAPS 1.24 1.18 5.00 5.64 5.2394 4.8754 4.5684 -19.51%
Adjusted Per Share Value based on latest NOSH - 1,795,719
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 180.82 183.04 160.96 138.11 64.57 58.21 52.52 22.85%
EPS 10.87 10.21 7.73 7.22 8.47 8.79 5.39 12.38%
DPS 2.29 0.03 0.00 1.10 0.34 3.38 2.98 -4.29%
NAPS 1.1564 1.0074 0.8079 0.9125 0.719 0.6599 0.6186 10.97%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.63 1.68 1.39 1.41 1.30 1.39 1.28 -
P/RPS 0.84 0.78 0.14 0.17 0.28 0.32 0.33 16.83%
P/EPS 13.98 14.05 2.91 3.16 2.11 2.14 3.21 27.76%
EY 7.15 7.12 34.40 31.66 47.50 46.73 31.11 -21.71%
DY 1.51 0.02 0.01 4.82 1.92 17.99 17.18 -33.29%
P/NAPS 1.31 1.42 0.28 0.25 0.25 0.29 0.28 29.29%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date - 22/05/12 26/05/11 27/05/10 21/05/09 22/05/08 24/05/07 -
Price 0.00 1.64 1.52 1.34 1.32 1.40 1.61 -
P/RPS 0.00 0.76 0.15 0.16 0.28 0.33 0.42 -
P/EPS 0.00 13.71 3.18 3.00 2.14 2.16 4.04 -
EY 0.00 7.29 31.46 33.32 46.78 46.40 24.74 -
DY 0.00 0.02 0.01 5.07 1.89 17.86 13.66 -
P/NAPS 0.00 1.39 0.30 0.24 0.25 0.29 0.35 -

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