[YTL] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -7.85%
YoY- 34.78%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 6,956,848 6,549,860 6,308,926 6,196,058 6,331,476 6,015,309 5,714,310 13.97%
PBT 2,278,988 1,829,842 1,871,277 1,837,890 1,892,256 1,555,744 1,455,213 34.74%
Tax -405,520 -453,355 -438,172 -461,152 -452,668 -90,869 -370,162 6.25%
NP 1,873,468 1,376,487 1,433,105 1,376,738 1,439,588 1,464,875 1,085,050 43.78%
-
NP to SH 1,009,468 769,786 821,949 827,870 898,432 762,444 537,321 52.08%
-
Tax Rate 17.79% 24.78% 23.42% 25.09% 23.92% 5.84% 25.44% -
Total Cost 5,083,380 5,173,373 4,875,821 4,819,320 4,891,888 4,550,434 4,629,260 6.41%
-
Net Worth 7,712,144 8,254,698 7,323,340 7,502,778 7,568,522 7,272,774 6,818,607 8.53%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 373,888 450,630 450,418 451,322 374,815 149,255 -
Div Payout % - 48.57% 54.82% 54.41% 50.23% 49.16% 27.78% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 7,712,144 8,254,698 7,323,340 7,502,778 7,568,522 7,272,774 6,818,607 8.53%
NOSH 1,495,065 1,495,552 1,502,100 1,501,396 1,504,407 1,499,262 1,492,559 0.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 26.93% 21.02% 22.72% 22.22% 22.74% 24.35% 18.99% -
ROE 13.09% 9.33% 11.22% 11.03% 11.87% 10.48% 7.88% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 465.32 437.96 420.01 412.69 420.86 401.22 382.85 13.84%
EPS 67.52 51.54 54.72 55.14 59.72 51.87 36.00 51.91%
DPS 0.00 25.00 30.00 30.00 30.00 25.00 10.00 -
NAPS 5.1584 5.5195 4.8754 4.9972 5.0309 4.8509 4.5684 8.41%
Adjusted Per Share Value based on latest NOSH - 1,501,403
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 62.68 59.01 56.84 55.82 57.04 54.20 51.48 13.98%
EPS 9.09 6.94 7.41 7.46 8.09 6.87 4.84 52.04%
DPS 0.00 3.37 4.06 4.06 4.07 3.38 1.34 -
NAPS 0.6948 0.7437 0.6598 0.676 0.6819 0.6552 0.6143 8.53%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.17 1.27 1.39 1.48 1.41 1.55 1.28 -
P/RPS 0.25 0.29 0.33 0.36 0.34 0.39 0.33 -16.85%
P/EPS 1.73 2.47 2.54 2.68 2.36 3.05 3.56 -38.10%
EY 57.71 40.53 39.37 37.26 42.35 32.81 28.13 61.24%
DY 0.00 19.69 21.58 20.27 21.28 16.13 7.81 -
P/NAPS 0.23 0.23 0.29 0.30 0.28 0.32 0.28 -12.25%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 19/08/08 22/05/08 22/02/08 22/11/07 23/08/07 24/05/07 -
Price 1.19 1.14 1.40 1.44 1.38 1.38 1.61 -
P/RPS 0.26 0.26 0.33 0.35 0.33 0.34 0.42 -27.30%
P/EPS 1.76 2.21 2.56 2.61 2.31 2.71 4.47 -46.18%
EY 56.74 45.15 39.09 38.29 43.28 36.85 22.36 85.72%
DY 0.00 21.93 21.43 20.83 21.74 18.12 6.21 -
P/NAPS 0.23 0.21 0.29 0.29 0.27 0.28 0.35 -24.35%

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