[YTL] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -2.87%
YoY- 10.41%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 20,288,520 20,195,789 20,144,008 19,736,486 18,172,196 18,354,770 17,528,569 10.20%
PBT 2,601,612 2,450,154 2,446,149 2,280,492 2,120,572 2,351,949 2,308,394 8.27%
Tax -465,088 -476,064 -630,165 -612,590 -561,192 -516,029 -597,005 -15.29%
NP 2,136,524 1,974,090 1,815,984 1,667,902 1,559,380 1,835,920 1,711,389 15.89%
-
NP to SH 1,567,720 1,181,123 1,138,718 978,430 1,007,332 1,034,569 1,006,857 34.23%
-
Tax Rate 17.88% 19.43% 25.76% 26.86% 26.46% 21.94% 25.86% -
Total Cost 18,151,996 18,221,699 18,328,024 18,068,584 16,612,816 16,518,850 15,817,180 9.58%
-
Net Worth 11,864,878 12,178,452 10,930,216 10,881,436 10,754,434 10,313,590 10,224,026 10.40%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 3,890 193,308 2,470 - - 1,793 - -
Div Payout % 0.25% 16.37% 0.22% - - 0.17% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 11,864,878 12,178,452 10,930,216 10,881,436 10,754,434 10,313,590 10,224,026 10.40%
NOSH 9,725,309 9,665,438 9,262,895 8,992,922 8,962,028 8,968,340 1,793,688 207.68%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.53% 9.77% 9.02% 8.45% 8.58% 10.00% 9.76% -
ROE 13.21% 9.70% 10.42% 8.99% 9.37% 10.03% 9.85% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 208.62 208.95 217.47 219.47 202.77 204.66 977.24 -64.18%
EPS 16.12 12.25 12.29 10.88 11.24 11.53 56.13 -56.37%
DPS 0.04 2.00 0.03 0.00 0.00 0.02 0.00 -
NAPS 1.22 1.26 1.18 1.21 1.20 1.15 5.70 -64.11%
Adjusted Per Share Value based on latest NOSH - 9,025,931
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 182.79 181.96 181.49 177.82 163.72 165.37 157.93 10.20%
EPS 14.12 10.64 10.26 8.82 9.08 9.32 9.07 34.21%
DPS 0.04 1.74 0.02 0.00 0.00 0.02 0.00 -
NAPS 1.069 1.0972 0.9848 0.9804 0.9689 0.9292 0.9211 10.40%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.72 2.02 1.68 1.39 1.25 1.45 1.39 -
P/RPS 0.82 0.97 0.77 0.63 0.62 0.71 0.14 223.88%
P/EPS 10.67 16.53 13.67 12.78 11.12 12.57 2.48 163.82%
EY 9.37 6.05 7.32 7.83 8.99 7.96 40.38 -62.13%
DY 0.02 0.99 0.02 0.00 0.00 0.01 0.00 -
P/NAPS 1.41 1.60 1.42 1.15 1.04 1.26 0.24 224.54%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 16/08/12 22/05/12 23/02/12 17/11/11 25/08/11 26/05/11 -
Price 1.74 1.91 1.64 1.33 1.34 1.25 1.52 -
P/RPS 0.83 0.91 0.75 0.61 0.66 0.61 0.16 198.76%
P/EPS 10.79 15.63 13.34 12.22 11.92 10.84 2.71 150.57%
EY 9.26 6.40 7.50 8.18 8.39 9.23 36.93 -60.13%
DY 0.02 1.05 0.02 0.00 0.00 0.02 0.00 -
P/NAPS 1.43 1.52 1.39 1.10 1.12 1.09 0.27 202.92%

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