[YTL] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 30.21%
YoY- 34.4%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 18,354,770 17,528,569 17,809,358 17,620,196 16,505,033 15,715,326 15,714,700 10.93%
PBT 2,351,949 2,308,394 2,209,416 2,495,264 2,306,580 2,287,869 2,035,738 10.13%
Tax -516,029 -597,005 -606,918 -629,248 -659,312 -587,222 -527,712 -1.48%
NP 1,835,920 1,711,389 1,602,498 1,866,016 1,647,268 1,700,646 1,508,026 14.05%
-
NP to SH 1,034,569 1,006,857 886,176 1,115,624 856,764 1,005,773 847,476 14.26%
-
Tax Rate 21.94% 25.86% 27.47% 25.22% 28.58% 25.67% 25.92% -
Total Cost 16,518,850 15,817,180 16,206,860 15,754,180 14,857,765 14,014,680 14,206,674 10.60%
-
Net Worth 10,313,590 10,224,026 9,651,066 9,601,976 1,938,663 10,131,986 9,735,735 3.92%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 1,793 - - - 359 - - -
Div Payout % 0.17% - - - 0.04% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 10,313,590 10,224,026 9,651,066 9,601,976 1,938,663 10,131,986 9,735,735 3.92%
NOSH 8,968,340 1,793,688 1,793,878 1,794,761 1,795,058 1,796,451 1,796,261 192.98%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.00% 9.76% 9.00% 10.59% 9.98% 10.82% 9.60% -
ROE 10.03% 9.85% 9.18% 11.62% 44.19% 9.93% 8.70% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 204.66 977.24 992.79 981.76 919.47 874.80 874.86 -62.13%
EPS 11.53 56.13 49.40 62.16 9.55 55.99 47.18 -61.01%
DPS 0.02 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 1.15 5.70 5.38 5.35 1.08 5.64 5.42 -64.52%
Adjusted Per Share Value based on latest NOSH - 1,794,761
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 165.43 157.98 160.51 158.81 148.76 141.64 141.63 10.94%
EPS 9.32 9.07 7.99 10.05 7.72 9.06 7.64 14.21%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9295 0.9215 0.8698 0.8654 0.1747 0.9132 0.8775 3.92%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.45 1.39 1.58 1.41 1.39 1.41 1.37 -
P/RPS 0.71 0.14 0.16 0.14 0.15 0.16 0.16 170.77%
P/EPS 12.57 2.48 3.20 2.27 2.91 2.52 2.90 166.55%
EY 7.96 40.38 31.27 44.09 34.34 39.71 34.44 -62.43%
DY 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 1.26 0.24 0.29 0.26 1.29 0.25 0.25 194.83%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 24/02/11 25/11/10 19/08/10 27/05/10 25/02/10 -
Price 1.25 1.52 1.32 1.60 1.41 1.34 1.35 -
P/RPS 0.61 0.16 0.13 0.16 0.15 0.15 0.15 155.43%
P/EPS 10.84 2.71 2.67 2.57 2.95 2.39 2.86 143.68%
EY 9.23 36.93 37.42 38.85 33.85 41.78 34.95 -58.93%
DY 0.02 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 1.09 0.27 0.25 0.30 1.31 0.24 0.25 167.60%

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