[YTL] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 4.2%
YoY- 328.83%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 4,405,049 4,718,538 3,929,145 3,927,270 3,930,080 3,543,151 1,985,145 70.04%
PBT 623,816 590,678 698,033 514,718 503,151 683,758 750,004 -11.54%
Tax -157,312 -218,895 -176,561 -140,409 -123,447 -569,426 -124,095 17.11%
NP 466,504 371,783 521,472 374,309 379,704 114,332 625,909 -17.78%
-
NP to SH 278,906 102,434 330,592 216,224 207,514 47,322 484,361 -30.76%
-
Tax Rate 25.22% 37.06% 25.29% 27.28% 24.53% 83.28% 16.55% -
Total Cost 3,938,545 4,346,755 3,407,673 3,552,961 3,550,376 3,428,819 1,359,236 103.11%
-
Net Worth 9,601,976 8,971,775 10,127,859 9,733,671 9,409,900 8,134,154 7,980,380 13.11%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 358 - - - 122,012 - -
Div Payout % - 0.35% - - - 257.83% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 9,601,976 8,971,775 10,127,859 9,733,671 9,409,900 8,134,154 7,980,380 13.11%
NOSH 1,794,761 1,794,355 1,795,719 1,795,880 1,772,109 1,626,830 1,523,147 11.54%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.59% 7.88% 13.27% 9.53% 9.66% 3.23% 31.53% -
ROE 2.90% 1.14% 3.26% 2.22% 2.21% 0.58% 6.07% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 245.44 262.97 218.81 218.68 221.77 217.79 130.33 52.44%
EPS 15.54 1.14 18.41 12.04 11.71 2.91 31.80 -37.93%
DPS 0.00 0.02 0.00 0.00 0.00 7.50 0.00 -
NAPS 5.35 5.00 5.64 5.42 5.31 5.00 5.2394 1.40%
Adjusted Per Share Value based on latest NOSH - 1,795,880
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 39.70 42.53 35.41 35.40 35.42 31.93 17.89 70.04%
EPS 2.51 0.92 2.98 1.95 1.87 0.43 4.37 -30.87%
DPS 0.00 0.00 0.00 0.00 0.00 1.10 0.00 -
NAPS 0.8654 0.8086 0.9128 0.8773 0.8481 0.7331 0.7193 13.10%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.41 1.39 1.41 1.37 1.34 1.30 1.30 -
P/RPS 0.57 0.53 0.64 0.63 0.60 0.60 1.00 -31.23%
P/EPS 9.07 24.35 7.66 11.38 11.44 44.69 4.09 69.97%
EY 11.02 4.11 13.06 8.79 8.74 2.24 24.46 -41.20%
DY 0.00 0.01 0.00 0.00 0.00 5.77 0.00 -
P/NAPS 0.26 0.28 0.25 0.25 0.25 0.26 0.25 2.64%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 19/08/10 27/05/10 25/02/10 19/11/09 20/08/09 21/05/09 -
Price 1.60 1.41 1.34 1.35 1.39 1.34 1.32 -
P/RPS 0.65 0.54 0.61 0.62 0.63 0.62 1.01 -25.43%
P/EPS 10.30 24.70 7.28 11.21 11.87 46.07 4.15 83.21%
EY 9.71 4.05 13.74 8.92 8.42 2.17 24.09 -45.40%
DY 0.00 0.01 0.00 0.00 0.00 5.60 0.00 -
P/NAPS 0.30 0.28 0.24 0.25 0.26 0.27 0.25 12.91%

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