[YTL] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -21.17%
YoY- -11.84%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,729,576 1,477,645 1,415,267 1,392,821 1,543,463 1,318,844 1,287,248 21.82%
PBT 464,334 366,775 360,495 364,140 351,276 368,497 419,490 7.02%
Tax 186,753 -106,660 -83,367 -87,595 -30,904 -74,445 -91,173 -
NP 651,087 260,115 277,128 276,545 320,372 294,052 328,317 58.04%
-
NP to SH 359,453 95,883 152,982 154,126 195,513 169,193 217,464 39.92%
-
Tax Rate -40.22% 29.08% 23.13% 24.06% 8.80% 20.20% 21.73% -
Total Cost 1,078,489 1,217,530 1,138,139 1,116,276 1,223,091 1,024,792 958,931 8.17%
-
Net Worth 5,991,758 6,865,703 7,055,782 6,733,316 6,927,592 5,763,852 8,570,968 -21.28%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 37,448 112,715 109,900 - 107,915 - - -
Div Payout % 10.42% 117.55% 71.84% - 55.20% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 5,991,758 6,865,703 7,055,782 6,733,316 6,927,592 5,763,852 8,570,968 -21.28%
NOSH 1,497,939 1,502,868 1,465,344 1,431,067 1,438,871 1,440,963 1,428,494 3.22%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 37.64% 17.60% 19.58% 19.86% 20.76% 22.30% 25.51% -
ROE 6.00% 1.40% 2.17% 2.29% 2.82% 2.94% 2.54% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 115.46 98.32 96.58 97.33 107.27 91.53 90.11 18.02%
EPS 24.45 6.38 10.44 10.77 13.59 11.74 15.22 37.28%
DPS 2.50 7.50 7.50 0.00 7.50 0.00 0.00 -
NAPS 4.00 4.5684 4.8151 4.7051 4.8146 4.00 6.00 -23.74%
Adjusted Per Share Value based on latest NOSH - 1,431,067
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.58 13.31 12.75 12.55 13.91 11.88 11.60 21.79%
EPS 3.24 0.86 1.38 1.39 1.76 1.52 1.96 39.93%
DPS 0.34 1.02 0.99 0.00 0.97 0.00 0.00 -
NAPS 0.5398 0.6186 0.6357 0.6066 0.6241 0.5193 0.7722 -21.28%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.55 1.28 1.23 0.99 0.91 0.96 1.00 -
P/RPS 1.34 1.30 1.27 1.02 0.85 1.05 1.11 13.41%
P/EPS 6.46 20.06 11.78 9.19 6.70 8.18 6.57 -1.12%
EY 15.48 4.98 8.49 10.88 14.93 12.23 15.22 1.13%
DY 1.61 5.86 6.10 0.00 8.24 0.00 0.00 -
P/NAPS 0.39 0.28 0.26 0.21 0.19 0.24 0.17 74.20%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 08/02/07 23/11/06 24/08/06 18/05/06 23/02/06 -
Price 1.38 1.61 1.42 1.07 0.94 0.95 0.98 -
P/RPS 1.20 1.64 1.47 1.10 0.88 1.04 1.09 6.63%
P/EPS 5.75 25.24 13.60 9.94 6.92 8.09 6.44 -7.29%
EY 17.39 3.96 7.35 10.07 14.46 12.36 15.53 7.85%
DY 1.81 4.66 5.28 0.00 7.98 0.00 0.00 -
P/NAPS 0.35 0.35 0.29 0.23 0.20 0.24 0.16 68.75%

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