[YTL] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
08-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 99.26%
YoY- -21.71%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,582,869 6,015,309 4,285,733 2,808,088 1,392,821 5,507,193 3,963,730 -45.74%
PBT 473,064 1,555,744 1,091,410 724,635 364,140 1,497,410 1,146,134 -44.53%
Tax -113,167 -90,869 -277,622 -170,962 -87,595 -279,526 -248,622 -40.79%
NP 359,897 1,464,875 813,788 553,673 276,545 1,217,884 897,512 -45.59%
-
NP to SH 224,608 762,444 402,991 307,108 154,126 724,573 561,484 -45.67%
-
Tax Rate 23.92% 5.84% 25.44% 23.59% 24.06% 18.67% 21.69% -
Total Cost 1,222,972 4,550,434 3,471,945 2,254,415 1,116,276 4,289,309 3,066,218 -45.78%
-
Net Worth 7,568,522 7,272,774 6,818,607 6,965,406 6,733,316 6,573,593 5,767,364 19.84%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 112,830 374,815 111,941 108,493 - 108,070 - -
Div Payout % 50.23% 49.16% 27.78% 35.33% - 14.92% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 7,568,522 7,272,774 6,818,607 6,965,406 6,733,316 6,573,593 5,767,364 19.84%
NOSH 1,504,407 1,499,262 1,492,559 1,446,575 1,431,067 1,440,945 1,441,841 2.86%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 22.74% 24.35% 18.99% 19.72% 19.86% 22.11% 22.64% -
ROE 2.97% 10.48% 5.91% 4.41% 2.29% 11.02% 9.74% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 105.22 401.22 287.14 194.12 97.33 382.19 274.91 -47.25%
EPS 14.93 51.87 27.00 21.23 10.77 51.27 38.94 -47.19%
DPS 7.50 25.00 7.50 7.50 0.00 7.50 0.00 -
NAPS 5.0309 4.8509 4.5684 4.8151 4.7051 4.562 4.00 16.50%
Adjusted Per Share Value based on latest NOSH - 1,465,344
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 14.26 54.20 38.61 25.30 12.55 49.62 35.71 -45.74%
EPS 2.02 6.87 3.63 2.77 1.39 6.53 5.06 -45.75%
DPS 1.02 3.38 1.01 0.98 0.00 0.97 0.00 -
NAPS 0.6819 0.6552 0.6143 0.6276 0.6066 0.5923 0.5196 19.84%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.41 1.55 1.28 1.23 0.99 0.91 0.96 -
P/RPS 1.34 0.39 0.45 0.63 1.02 0.24 0.35 144.53%
P/EPS 9.44 3.05 4.74 5.79 9.19 1.81 2.47 144.24%
EY 10.59 32.81 21.09 17.26 10.88 55.26 40.56 -59.11%
DY 5.32 16.13 5.86 6.10 0.00 8.24 0.00 -
P/NAPS 0.28 0.32 0.28 0.26 0.21 0.20 0.24 10.81%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 24/05/07 08/02/07 23/11/06 24/08/06 18/05/06 -
Price 1.38 1.38 1.61 1.42 1.07 0.94 0.95 -
P/RPS 1.31 0.34 0.56 0.73 1.10 0.25 0.35 140.87%
P/EPS 9.24 2.71 5.96 6.69 9.94 1.87 2.44 142.75%
EY 10.82 36.85 16.77 14.95 10.07 53.49 40.99 -58.81%
DY 5.43 18.12 4.66 5.28 0.00 7.98 0.00 -
P/NAPS 0.27 0.28 0.35 0.29 0.23 0.21 0.24 8.16%

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