[YTL] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 2.75%
YoY- 20.75%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 20,144,008 19,736,486 18,172,196 18,354,770 17,528,569 17,809,358 17,620,196 9.32%
PBT 2,446,149 2,280,492 2,120,572 2,351,949 2,308,394 2,209,416 2,495,264 -1.31%
Tax -630,165 -612,590 -561,192 -516,029 -597,005 -606,918 -629,248 0.09%
NP 1,815,984 1,667,902 1,559,380 1,835,920 1,711,389 1,602,498 1,866,016 -1.79%
-
NP to SH 1,138,718 978,430 1,007,332 1,034,569 1,006,857 886,176 1,115,624 1.37%
-
Tax Rate 25.76% 26.86% 26.46% 21.94% 25.86% 27.47% 25.22% -
Total Cost 18,328,024 18,068,584 16,612,816 16,518,850 15,817,180 16,206,860 15,754,180 10.60%
-
Net Worth 10,930,216 10,881,436 10,754,434 10,313,590 10,224,026 9,651,066 9,601,976 9.01%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 2,470 - - 1,793 - - - -
Div Payout % 0.22% - - 0.17% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 10,930,216 10,881,436 10,754,434 10,313,590 10,224,026 9,651,066 9,601,976 9.01%
NOSH 9,262,895 8,992,922 8,962,028 8,968,340 1,793,688 1,793,878 1,794,761 198.35%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.02% 8.45% 8.58% 10.00% 9.76% 9.00% 10.59% -
ROE 10.42% 8.99% 9.37% 10.03% 9.85% 9.18% 11.62% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 217.47 219.47 202.77 204.66 977.24 992.79 981.76 -63.35%
EPS 12.29 10.88 11.24 11.53 56.13 49.40 62.16 -66.02%
DPS 0.03 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 1.18 1.21 1.20 1.15 5.70 5.38 5.35 -63.46%
Adjusted Per Share Value based on latest NOSH - 8,968,082
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 181.49 177.82 163.72 165.37 157.93 160.46 158.75 9.32%
EPS 10.26 8.82 9.08 9.32 9.07 7.98 10.05 1.38%
DPS 0.02 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.9848 0.9804 0.9689 0.9292 0.9211 0.8695 0.8651 9.01%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.68 1.39 1.25 1.45 1.39 1.58 1.41 -
P/RPS 0.77 0.63 0.62 0.71 0.14 0.16 0.14 211.26%
P/EPS 13.67 12.78 11.12 12.57 2.48 3.20 2.27 230.63%
EY 7.32 7.83 8.99 7.96 40.38 31.27 44.09 -69.75%
DY 0.02 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 1.42 1.15 1.04 1.26 0.24 0.29 0.26 209.80%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 23/02/12 17/11/11 25/08/11 26/05/11 24/02/11 25/11/10 -
Price 1.64 1.33 1.34 1.25 1.52 1.32 1.60 -
P/RPS 0.75 0.61 0.66 0.61 0.16 0.13 0.16 179.82%
P/EPS 13.34 12.22 11.92 10.84 2.71 2.67 2.57 199.48%
EY 7.50 8.18 8.39 9.23 36.93 37.42 38.85 -66.56%
DY 0.02 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 1.39 1.10 1.12 1.09 0.27 0.25 0.30 177.66%

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