[YTL] QoQ 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- -0.74%
YoY- -29.65%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter 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 1,729,576 1,477,645 1,415,267 1,392,821 1,543,463 1,318,844 12.92%
PBT 473,064 464,334 366,775 360,495 364,140 351,276 368,497 18.10%
Tax -113,167 186,753 -106,660 -83,367 -87,595 -30,904 -74,445 32.17%
NP 359,897 651,087 260,115 277,128 276,545 320,372 294,052 14.40%
-
NP to SH 224,608 359,453 95,883 152,982 154,126 195,513 169,193 20.76%
-
Tax Rate 23.92% -40.22% 29.08% 23.13% 24.06% 8.80% 20.20% -
Total Cost 1,222,972 1,078,489 1,217,530 1,138,139 1,116,276 1,223,091 1,024,792 12.49%
-
Net Worth 7,568,522 5,991,758 6,865,703 7,055,782 6,733,316 6,927,592 5,763,852 19.89%
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 37,448 112,715 109,900 - 107,915 - -
Div Payout % 50.23% 10.42% 117.55% 71.84% - 55.20% - -
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 5,991,758 6,865,703 7,055,782 6,733,316 6,927,592 5,763,852 19.89%
NOSH 1,504,407 1,497,939 1,502,868 1,465,344 1,431,067 1,438,871 1,440,963 2.91%
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% 37.64% 17.60% 19.58% 19.86% 20.76% 22.30% -
ROE 2.97% 6.00% 1.40% 2.17% 2.29% 2.82% 2.94% -
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 105.22 115.46 98.32 96.58 97.33 107.27 91.53 9.72%
EPS 14.93 24.45 6.38 10.44 10.77 13.59 11.74 17.36%
DPS 7.50 2.50 7.50 7.50 0.00 7.50 0.00 -
NAPS 5.0309 4.00 4.5684 4.8151 4.7051 4.8146 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 15.58 13.31 12.75 12.55 13.91 11.88 12.93%
EPS 2.02 3.24 0.86 1.38 1.39 1.76 1.52 20.85%
DPS 1.02 0.34 1.02 0.99 0.00 0.97 0.00 -
NAPS 0.6819 0.5398 0.6186 0.6357 0.6067 0.6242 0.5193 19.89%
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 1.34 1.30 1.27 1.02 0.85 1.05 17.63%
P/EPS 9.44 6.46 20.06 11.78 9.19 6.70 8.18 10.01%
EY 10.59 15.48 4.98 8.49 10.88 14.93 12.23 -9.14%
DY 5.32 1.61 5.86 6.10 0.00 8.24 0.00 -
P/NAPS 0.28 0.39 0.28 0.26 0.21 0.19 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 1.20 1.64 1.47 1.10 0.88 1.04 16.61%
P/EPS 9.24 5.75 25.24 13.60 9.94 6.92 8.09 9.25%
EY 10.82 17.39 3.96 7.35 10.07 14.46 12.36 -8.48%
DY 5.43 1.81 4.66 5.28 0.00 7.98 0.00 -
P/NAPS 0.27 0.35 0.35 0.29 0.23 0.20 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