[YTLCMT] YoY TTM Result on 30-Sep-2009 [#1]

Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 0.03%
YoY- 13.42%
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 2,282,689 1,869,694 1,956,966 1,604,611 1,187,387 1,084,611 780,791 19.56%
PBT 479,619 412,383 365,009 315,419 260,016 165,704 81,795 34.26%
Tax -134,657 -99,918 -97,965 -82,958 -65,852 -12,935 -8,683 57.88%
NP 344,962 312,465 267,044 232,461 194,164 152,769 73,112 29.49%
-
NP to SH 335,095 272,465 239,352 211,029 173,921 135,719 70,766 29.57%
-
Tax Rate 28.08% 24.23% 26.84% 26.30% 25.33% 7.81% 10.62% -
Total Cost 1,937,727 1,557,229 1,689,922 1,372,150 993,223 931,842 707,679 18.27%
-
Net Worth 3,365,657 2,832,784 2,220,260 1,995,941 1,721,453 1,606,413 740,906 28.67%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 92,734 92,679 84,924 145,580 97,910 48,434 48,677 11.33%
Div Payout % 27.67% 34.02% 35.48% 68.99% 56.30% 35.69% 68.79% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 3,365,657 2,832,784 2,220,260 1,995,941 1,721,453 1,606,413 740,906 28.67%
NOSH 707,070 706,429 646,816 646,710 648,259 662,438 483,305 6.54%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 15.11% 16.71% 13.65% 14.49% 16.35% 14.09% 9.36% -
ROE 9.96% 9.62% 10.78% 10.57% 10.10% 8.45% 9.55% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 322.84 264.67 302.55 248.12 183.17 163.73 161.55 12.22%
EPS 47.39 38.57 37.00 32.63 26.83 20.49 14.64 21.61%
DPS 13.13 13.13 13.13 22.50 15.00 7.31 10.07 4.51%
NAPS 4.76 4.01 3.4326 3.0863 2.6555 2.425 1.533 20.77%
Adjusted Per Share Value based on latest NOSH - 646,816
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 321.09 263.00 275.28 225.71 167.02 152.57 109.83 19.56%
EPS 47.14 38.33 33.67 29.68 24.46 19.09 9.95 29.58%
DPS 13.04 13.04 11.95 20.48 13.77 6.81 6.85 11.32%
NAPS 4.7343 3.9847 3.1231 2.8076 2.4215 2.2597 1.0422 28.67%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 4.35 4.20 4.12 3.04 4.94 2.48 2.24 -
P/RPS 1.35 1.59 1.36 1.23 2.70 1.51 1.39 -0.48%
P/EPS 9.18 10.89 11.13 9.32 18.41 12.10 15.30 -8.15%
EY 10.89 9.18 8.98 10.73 5.43 8.26 6.54 8.86%
DY 3.02 3.13 3.19 7.40 3.04 2.95 4.50 -6.42%
P/NAPS 0.91 1.05 1.20 0.98 1.86 1.02 1.46 -7.57%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 25/11/10 19/11/09 20/11/08 22/11/07 19/12/06 24/11/05 -
Price 4.45 4.78 4.13 2.16 5.00 3.60 2.35 -
P/RPS 1.38 1.81 1.37 0.87 2.73 2.20 1.45 -0.82%
P/EPS 9.39 12.39 11.16 6.62 18.64 17.57 16.05 -8.54%
EY 10.65 8.07 8.96 15.11 5.37 5.69 6.23 9.34%
DY 2.95 2.75 3.18 10.42 3.00 2.03 4.29 -6.04%
P/NAPS 0.93 1.19 1.20 0.70 1.88 1.48 1.53 -7.95%

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