[YTL] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
08-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -0.37%
YoY- -21.71%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 6,331,476 6,015,309 5,714,310 5,616,176 5,571,284 5,507,193 5,284,973 12.78%
PBT 1,892,256 1,555,744 1,455,213 1,449,270 1,456,560 1,497,410 1,528,178 15.29%
Tax -452,668 -90,869 -370,162 -341,924 -350,380 -279,526 -331,496 23.06%
NP 1,439,588 1,464,875 1,085,050 1,107,346 1,106,180 1,217,884 1,196,682 13.09%
-
NP to SH 898,432 762,444 537,321 614,216 616,504 724,573 748,645 12.91%
-
Tax Rate 23.92% 5.84% 25.44% 23.59% 24.06% 18.67% 21.69% -
Total Cost 4,891,888 4,550,434 4,629,260 4,508,830 4,465,104 4,289,309 4,088,290 12.69%
-
Net Worth 7,568,522 7,272,774 6,818,607 6,965,406 6,733,316 6,573,593 5,767,364 19.84%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 451,322 374,815 149,255 216,986 - 108,070 - -
Div Payout % 50.23% 49.16% 27.78% 35.33% - 14.92% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 7,568,522 7,272,774 6,818,607 6,965,406 6,733,316 6,573,593 5,767,364 19.84%
NOSH 1,504,407 1,499,262 1,492,559 1,446,575 1,431,067 1,440,945 1,441,841 2.86%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 22.74% 24.35% 18.99% 19.72% 19.86% 22.11% 22.64% -
ROE 11.87% 10.48% 7.88% 8.82% 9.16% 11.02% 12.98% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 420.86 401.22 382.85 388.24 389.31 382.19 366.54 9.64%
EPS 59.72 51.87 36.00 42.46 43.08 51.27 51.92 9.77%
DPS 30.00 25.00 10.00 15.00 0.00 7.50 0.00 -
NAPS 5.0309 4.8509 4.5684 4.8151 4.7051 4.562 4.00 16.50%
Adjusted Per Share Value based on latest NOSH - 1,465,344
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 57.04 54.20 51.48 50.60 50.20 49.62 47.62 12.77%
EPS 8.09 6.87 4.84 5.53 5.55 6.53 6.75 12.81%
DPS 4.07 3.38 1.34 1.95 0.00 0.97 0.00 -
NAPS 0.6819 0.6552 0.6143 0.6276 0.6066 0.5923 0.5196 19.84%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.41 1.55 1.28 1.23 0.99 0.91 0.96 -
P/RPS 0.34 0.39 0.33 0.32 0.25 0.24 0.26 19.56%
P/EPS 2.36 3.05 3.56 2.90 2.30 1.81 1.85 17.60%
EY 42.35 32.81 28.13 34.52 43.52 55.26 54.09 -15.03%
DY 21.28 16.13 7.81 12.20 0.00 8.24 0.00 -
P/NAPS 0.28 0.32 0.28 0.26 0.21 0.20 0.24 10.81%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 24/05/07 08/02/07 23/11/06 24/08/06 18/05/06 -
Price 1.38 1.38 1.61 1.42 1.07 0.94 0.95 -
P/RPS 0.33 0.34 0.42 0.37 0.27 0.25 0.26 17.20%
P/EPS 2.31 2.71 4.47 3.34 2.48 1.87 1.83 16.78%
EY 43.28 36.85 22.36 29.90 40.26 53.49 54.66 -14.40%
DY 21.74 18.12 6.21 10.56 0.00 7.98 0.00 -
P/NAPS 0.27 0.28 0.35 0.29 0.23 0.21 0.24 8.16%

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