[YTL] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock

[YTL] YTL CORPORATION BHD

Announcement Date

23-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Jun-2007 [#4]

Profit Trend

QoQ- 89.2%

YoY- 5.23%

Quarter Report

YTLCorp_4Q30062007 (Final).pdf

Latest QR

Upcoming QR

YTL's Result

YTL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	4,731,695	3,098,029	1,582,869	6,015,309	4,285,733	2,808,088	1,392,821	125.81%
YoY %	52.73%	95.72%	-73.69%	40.36%	52.62%	101.61%	-	-
Horiz. %	339.72%	222.43%	113.64%	431.88%	307.70%	201.61%	100.00%	-
PBT	1,403,458	918,945	473,064	1,555,744	1,091,410	724,635	364,140	145.62%
YoY %	52.72%	94.25%	-69.59%	42.54%	50.62%	99.00%	-	-
Horiz. %	385.42%	252.36%	129.91%	427.24%	299.72%	199.00%	100.00%	-
Tax	-328,629	-230,576	-113,167	-90,869	-277,622	-170,962	-87,595	141.25%
YoY %	-42.53%	-103.75%	-24.54%	67.27%	-62.39%	-95.17%	-	-
Horiz. %	375.17%	263.23%	129.19%	103.74%	316.94%	195.17%	100.00%	-
NP	1,074,829	688,369	359,897	1,464,875	813,788	553,673	276,545	146.99%
YoY %	56.14%	91.27%	-75.43%	80.01%	46.98%	100.21%	-	-
Horiz. %	388.66%	248.92%	130.14%	529.71%	294.27%	200.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	616,462	413,935	224,608	762,444	402,991	307,108	154,126	151.76%
YoY %	48.93%	84.29%	-70.54%	89.20%	31.22%	99.26%	-	-
Horiz. %	399.97%	268.57%	145.73%	494.69%	261.47%	199.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.42%	25.09%	23.92%	5.84%	25.44%	23.59%	24.06%	-
YoY %	-6.66%	4.89%	309.59%	-77.04%	7.84%	-1.95%	-	-
Horiz. %	97.34%	104.28%	99.42%	24.27%	105.74%	98.05%	100.00%	-
Total Cost	3,656,866	2,409,660	1,222,972	4,550,434	3,471,945	2,254,415	1,116,276	120.41%
YoY %	51.76%	97.03%	-73.12%	31.06%	54.01%	101.96%	-	-
Horiz. %	327.60%	215.87%	109.56%	407.64%	311.03%	201.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,323,340	7,502,778	7,568,522	7,272,774	6,818,607	6,965,406	6,733,316	5.75%
YoY %	-2.39%	-0.87%	4.07%	6.66%	-2.11%	3.45%	-	-
Horiz. %	108.76%	111.43%	112.40%	108.01%	101.27%	103.45%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	337,972	225,209	112,830	374,815	111,941	108,493	-	-
YoY %	50.07%	99.60%	-69.90%	234.83%	3.18%	0.00%	-	-
Horiz. %	311.52%	207.58%	104.00%	345.47%	103.18%	100.00%	-	-
Div Payout %	54.82%	54.41%	50.23%	49.16%	27.78%	35.33%	-	-
YoY %	0.75%	8.32%	2.18%	76.96%	-21.37%	0.00%	-	-
Horiz. %	155.17%	154.01%	142.17%	139.15%	78.63%	100.00%	-	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	7,323,340	7,502,778	7,568,522	7,272,774	6,818,607	6,965,406	6,733,316	5.75%
YoY %	-2.39%	-0.87%	4.07%	6.66%	-2.11%	3.45%	-	-
Horiz. %	108.76%	111.43%	112.40%	108.01%	101.27%	103.45%	100.00%	-
NOSH	1,502,100	1,501,396	1,504,407	1,499,262	1,492,559	1,446,575	1,431,067	3.27%
YoY %	0.05%	-0.20%	0.34%	0.45%	3.18%	1.08%	-	-
Horiz. %	104.96%	104.91%	105.12%	104.77%	104.30%	101.08%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	22.72%	22.22%	22.74%	24.35%	18.99%	19.72%	19.86%	-
YoY %	2.25%	-2.29%	-6.61%	28.23%	-3.70%	-0.70%	-	-
Horiz. %	114.40%	111.88%	114.50%	122.61%	95.62%	99.30%	100.00%	-
ROE	8.42%	5.52%	2.97%	10.48%	5.91%	4.41%	2.29%	-
YoY %	52.54%	85.86%	-71.66%	77.33%	34.01%	92.58%	-	-
Horiz. %	367.69%	241.05%	129.69%	457.64%	258.08%	192.58%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	315.01	206.34	105.22	401.22	287.14	194.12	97.33	118.64%
YoY %	52.67%	96.10%	-73.77%	39.73%	47.92%	99.45%	-	-
Horiz. %	323.65%	212.00%	108.11%	412.23%	295.02%	199.45%	100.00%	-
EPS	41.04	27.57	14.93	51.87	27.00	21.23	10.77	143.76%
YoY %	48.86%	84.66%	-71.22%	92.11%	27.18%	97.12%	-	-
Horiz. %	381.06%	255.99%	138.63%	481.62%	250.70%	197.12%	100.00%	-
DPS	22.50	15.00	7.50	25.00	7.50	7.50	0.00	-
YoY %	50.00%	100.00%	-70.00%	233.33%	0.00%	0.00%	-	-
Horiz. %	300.00%	200.00%	100.00%	333.33%	100.00%	100.00%	-	-
NAPS	4.8754	4.9972	5.0309	4.8509	4.5684	4.8151	4.7051	2.39%
YoY %	-2.44%	-0.67%	3.71%	6.18%	-5.12%	2.34%	-	-
Horiz. %	103.62%	106.21%	106.92%	103.10%	97.09%	102.34%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,497,939
RPS	42.63	27.91	14.26	54.20	38.61	25.30	12.55	125.80%
YoY %	52.74%	95.72%	-73.69%	40.38%	52.61%	101.59%	-	-
Horiz. %	339.68%	222.39%	113.63%	431.87%	307.65%	201.59%	100.00%	-
EPS	5.55	3.73	2.02	6.87	3.63	2.77	1.39	151.47%
YoY %	48.79%	84.65%	-70.60%	89.26%	31.05%	99.28%	-	-
Horiz. %	399.28%	268.35%	145.32%	494.24%	261.15%	199.28%	100.00%	-
DPS	3.05	2.03	1.02	3.38	1.01	0.98	0.00	-
YoY %	50.25%	99.02%	-69.82%	234.65%	3.06%	0.00%	-	-
Horiz. %	311.22%	207.14%	104.08%	344.90%	103.06%	100.00%	-	-
NAPS	0.6598	0.676	0.6819	0.6552	0.6143	0.6276	0.6066	5.75%
YoY %	-2.40%	-0.87%	4.08%	6.66%	-2.12%	3.46%	-	-
Horiz. %	108.77%	111.44%	112.41%	108.01%	101.27%	103.46%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	1.39	1.48	1.41	1.55	1.28	1.23	0.99	-
P/RPS	0.44	0.72	1.34	0.39	0.45	0.63	1.02	-42.87%
YoY %	-38.89%	-46.27%	243.59%	-13.33%	-28.57%	-38.24%	-	-
Horiz. %	43.14%	70.59%	131.37%	38.24%	44.12%	61.76%	100.00%	-
P/EPS	3.39	5.37	9.44	3.05	4.74	5.79	9.19	-48.53%
YoY %	-36.87%	-43.11%	209.51%	-35.65%	-18.13%	-37.00%	-	-
Horiz. %	36.89%	58.43%	102.72%	33.19%	51.58%	63.00%	100.00%	-
EY	29.53	18.63	10.59	32.81	21.09	17.26	10.88	94.45%
YoY %	58.51%	75.92%	-67.72%	55.57%	22.19%	58.64%	-	-
Horiz. %	271.42%	171.23%	97.33%	301.56%	193.84%	158.64%	100.00%	-
DY	16.19	10.14	5.32	16.13	5.86	6.10	0.00	-
YoY %	59.66%	90.60%	-67.02%	175.26%	-3.93%	0.00%	-	-
Horiz. %	265.41%	166.23%	87.21%	264.43%	96.07%	100.00%	-	-
P/NAPS	0.29	0.30	0.28	0.32	0.28	0.26	0.21	23.98%
YoY %	-3.33%	7.14%	-12.50%	14.29%	7.69%	23.81%	-	-
Horiz. %	138.10%	142.86%	133.33%	152.38%	133.33%	123.81%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	22/05/08	22/02/08	22/11/07	23/08/07	24/05/07	08/02/07	23/11/06	-
Price	1.40	1.44	1.38	1.38	1.61	1.42	1.07	-
P/RPS	0.44	0.70	1.31	0.34	0.56	0.73	1.10	-45.68%
YoY %	-37.14%	-46.56%	285.29%	-39.29%	-23.29%	-33.64%	-	-
Horiz. %	40.00%	63.64%	119.09%	30.91%	50.91%	66.36%	100.00%	-
P/EPS	3.41	5.22	9.24	2.71	5.96	6.69	9.94	-50.96%
YoY %	-34.67%	-43.51%	240.96%	-54.53%	-10.91%	-32.70%	-	-
Horiz. %	34.31%	52.52%	92.96%	27.26%	59.96%	67.30%	100.00%	-
EY	29.31	19.15	10.82	36.85	16.77	14.95	10.07	103.72%
YoY %	53.05%	76.99%	-70.64%	119.74%	12.17%	48.46%	-	-
Horiz. %	291.06%	190.17%	107.45%	365.94%	166.53%	148.46%	100.00%	-
DY	16.07	10.42	5.43	18.12	4.66	5.28	0.00	-
YoY %	54.22%	91.90%	-70.03%	288.84%	-11.74%	0.00%	-	-
Horiz. %	304.36%	197.35%	102.84%	343.18%	88.26%	100.00%	-	-
P/NAPS	0.29	0.29	0.27	0.28	0.35	0.29	0.23	16.69%
YoY %	0.00%	7.41%	-3.57%	-20.00%	20.69%	26.09%	-	-
Horiz. %	126.09%	126.09%	117.39%	121.74%	152.17%	126.09%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos