[YTL] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 16.38%
YoY- 13.1%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 20,389,600 20,288,520 20,195,789 20,144,008 19,736,486 18,172,196 18,354,770 7.23%
PBT 2,413,090 2,601,612 2,450,154 2,446,149 2,280,492 2,120,572 2,351,949 1.72%
Tax -513,008 -465,088 -476,064 -630,165 -612,590 -561,192 -516,029 -0.38%
NP 1,900,082 2,136,524 1,974,090 1,815,984 1,667,902 1,559,380 1,835,920 2.31%
-
NP to SH 1,308,780 1,567,720 1,181,123 1,138,718 978,430 1,007,332 1,034,569 16.91%
-
Tax Rate 21.26% 17.88% 19.43% 25.76% 26.86% 26.46% 21.94% -
Total Cost 18,489,518 18,151,996 18,221,699 18,328,024 18,068,584 16,612,816 16,518,850 7.78%
-
Net Worth 12,922,393 11,864,878 12,178,452 10,930,216 10,881,436 10,754,434 10,313,590 16.17%
Dividend
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,202 3,890 193,308 2,470 - - 1,793 128.20%
Div Payout % 0.47% 0.25% 16.37% 0.22% - - 0.17% -
Equity
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 12,922,393 11,864,878 12,178,452 10,930,216 10,881,436 10,754,434 10,313,590 16.17%
NOSH 10,337,914 9,725,309 9,665,438 9,262,895 8,992,922 8,962,028 8,968,340 9.90%
Ratio Analysis
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.32% 10.53% 9.77% 9.02% 8.45% 8.58% 10.00% -
ROE 10.13% 13.21% 9.70% 10.42% 8.99% 9.37% 10.03% -
Per Share
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 197.23 208.62 208.95 217.47 219.47 202.77 204.66 -2.42%
EPS 12.66 16.12 12.25 12.29 10.88 11.24 11.53 6.41%
DPS 0.06 0.04 2.00 0.03 0.00 0.00 0.02 107.59%
NAPS 1.25 1.22 1.26 1.18 1.21 1.20 1.15 5.70%
Adjusted Per Share Value based on latest NOSH - 9,475,948
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 183.70 182.79 181.96 181.49 177.82 163.72 165.37 7.23%
EPS 11.79 14.12 10.64 10.26 8.82 9.08 9.32 16.91%
DPS 0.06 0.04 1.74 0.02 0.00 0.00 0.02 107.59%
NAPS 1.1643 1.069 1.0972 0.9848 0.9804 0.9689 0.9292 16.17%
Price Multiplier on Financial Quarter End Date
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.84 1.72 2.02 1.68 1.39 1.25 1.45 -
P/RPS 0.93 0.82 0.97 0.77 0.63 0.62 0.71 19.65%
P/EPS 14.53 10.67 16.53 13.67 12.78 11.12 12.57 10.11%
EY 6.88 9.37 6.05 7.32 7.83 8.99 7.96 -9.23%
DY 0.03 0.02 0.99 0.02 0.00 0.00 0.01 107.59%
P/NAPS 1.47 1.41 1.60 1.42 1.15 1.04 1.26 10.79%
Price Multiplier on Announcement Date
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 22/11/12 16/08/12 22/05/12 23/02/12 17/11/11 25/08/11 -
Price 1.60 1.74 1.91 1.64 1.33 1.34 1.25 -
P/RPS 0.81 0.83 0.91 0.75 0.61 0.66 0.61 20.74%
P/EPS 12.64 10.79 15.63 13.34 12.22 11.92 10.84 10.75%
EY 7.91 9.26 6.40 7.50 8.18 8.39 9.23 -9.75%
DY 0.04 0.02 1.05 0.02 0.00 0.00 0.02 58.53%
P/NAPS 1.28 1.43 1.52 1.39 1.10 1.12 1.09 11.27%

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