[YTL] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -20.57%
YoY- 4.57%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 18,172,196 18,354,770 17,528,569 17,809,358 17,620,196 16,505,033 15,715,326 10.15%
PBT 2,120,572 2,351,949 2,308,394 2,209,416 2,495,264 2,306,580 2,287,869 -4.93%
Tax -561,192 -516,029 -597,005 -606,918 -629,248 -659,312 -587,222 -2.97%
NP 1,559,380 1,835,920 1,711,389 1,602,498 1,866,016 1,647,268 1,700,646 -5.61%
-
NP to SH 1,007,332 1,034,569 1,006,857 886,176 1,115,624 856,764 1,005,773 0.10%
-
Tax Rate 26.46% 21.94% 25.86% 27.47% 25.22% 28.58% 25.67% -
Total Cost 16,612,816 16,518,850 15,817,180 16,206,860 15,754,180 14,857,765 14,014,680 11.99%
-
Net Worth 10,754,434 10,313,590 10,224,026 9,651,066 9,601,976 1,938,663 10,131,986 4.05%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 1,793 - - - 359 - -
Div Payout % - 0.17% - - - 0.04% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 10,754,434 10,313,590 10,224,026 9,651,066 9,601,976 1,938,663 10,131,986 4.05%
NOSH 8,962,028 8,968,340 1,793,688 1,793,878 1,794,761 1,795,058 1,796,451 191.67%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.58% 10.00% 9.76% 9.00% 10.59% 9.98% 10.82% -
ROE 9.37% 10.03% 9.85% 9.18% 11.62% 44.19% 9.93% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 202.77 204.66 977.24 992.79 981.76 919.47 874.80 -62.23%
EPS 11.24 11.53 56.13 49.40 62.16 9.55 55.99 -65.68%
DPS 0.00 0.02 0.00 0.00 0.00 0.02 0.00 -
NAPS 1.20 1.15 5.70 5.38 5.35 1.08 5.64 -64.32%
Adjusted Per Share Value based on latest NOSH - 1,794,338
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 163.72 165.37 157.93 160.46 158.75 148.70 141.59 10.15%
EPS 9.08 9.32 9.07 7.98 10.05 7.72 9.06 0.14%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9689 0.9292 0.9211 0.8695 0.8651 0.1747 0.9129 4.04%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.25 1.45 1.39 1.58 1.41 1.39 1.41 -
P/RPS 0.62 0.71 0.14 0.16 0.14 0.15 0.16 146.50%
P/EPS 11.12 12.57 2.48 3.20 2.27 2.91 2.52 168.78%
EY 8.99 7.96 40.38 31.27 44.09 34.34 39.71 -62.82%
DY 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 1.04 1.26 0.24 0.29 0.26 1.29 0.25 158.43%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 25/08/11 26/05/11 24/02/11 25/11/10 19/08/10 27/05/10 -
Price 1.34 1.25 1.52 1.32 1.60 1.41 1.34 -
P/RPS 0.66 0.61 0.16 0.13 0.16 0.15 0.15 168.27%
P/EPS 11.92 10.84 2.71 2.67 2.57 2.95 2.39 191.62%
EY 8.39 9.23 36.93 37.42 38.85 33.85 41.78 -65.67%
DY 0.00 0.02 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 1.12 1.09 0.27 0.25 0.30 1.31 0.24 178.99%

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