[YTL] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 53.69%
YoY- 16.91%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 5,122,670 5,072,130 5,087,783 5,239,763 5,325,194 4,543,049 5,208,343 -1.09%
PBT 556,142 650,403 615,542 694,366 610,103 530,143 620,653 -7.03%
Tax -140,232 -116,272 -3,440 -166,329 -165,997 -140,298 -68,275 61.36%
NP 415,910 534,131 612,102 528,037 444,106 389,845 552,378 -17.19%
-
NP to SH 262,460 391,930 327,084 364,824 237,382 251,833 279,426 -4.07%
-
Tax Rate 25.22% 17.88% 0.56% 23.95% 27.21% 26.46% 11.00% -
Total Cost 4,706,760 4,537,999 4,475,681 4,711,726 4,881,088 4,153,204 4,655,965 0.72%
-
Net Worth 12,916,338 11,864,878 9,645,547 11,181,618 10,921,377 10,754,434 8,968,082 27.44%
Dividend
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,066 972 - 1,895 - - 1,793 9.88%
Div Payout % 0.79% 0.25% - 0.52% - - 0.64% -
Equity
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 12,916,338 11,864,878 9,645,547 11,181,618 10,921,377 10,754,434 8,968,082 27.44%
NOSH 10,333,071 9,725,309 9,645,547 9,475,948 9,025,931 8,962,028 8,968,082 9.87%
Ratio Analysis
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.12% 10.53% 12.03% 10.08% 8.34% 8.58% 10.61% -
ROE 2.03% 3.30% 3.39% 3.26% 2.17% 2.34% 3.12% -
Per Share
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 49.58 52.15 52.75 55.30 59.00 50.69 58.08 -9.98%
EPS 2.54 4.03 3.39 3.85 2.63 2.81 3.11 -12.59%
DPS 0.02 0.01 0.00 0.02 0.00 0.00 0.02 0.00%
NAPS 1.25 1.22 1.00 1.18 1.21 1.20 1.00 15.99%
Adjusted Per Share Value based on latest NOSH - 9,475,948
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 46.15 45.70 45.84 47.21 47.98 40.93 46.93 -1.10%
EPS 2.36 3.53 2.95 3.29 2.14 2.27 2.52 -4.26%
DPS 0.02 0.01 0.00 0.02 0.00 0.00 0.02 0.00%
NAPS 1.1637 1.069 0.869 1.0074 0.984 0.9689 0.808 27.44%
Price Multiplier on Financial Quarter End Date
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.84 1.72 2.02 1.68 1.39 1.25 1.45 -
P/RPS 3.71 3.30 3.83 3.04 2.36 2.47 2.50 30.01%
P/EPS 72.44 42.68 59.57 43.64 52.85 44.48 46.54 34.19%
EY 1.38 2.34 1.68 2.29 1.89 2.25 2.15 -25.53%
DY 0.01 0.01 0.00 0.01 0.00 0.00 0.01 0.00%
P/NAPS 1.47 1.41 2.02 1.42 1.15 1.04 1.45 0.91%
Price Multiplier on Announcement Date
30/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 22/11/12 16/08/12 22/05/12 23/02/12 17/11/11 25/08/11 -
Price 1.60 1.74 1.91 1.64 1.33 1.34 1.25 -
P/RPS 3.23 3.34 3.62 2.97 2.25 2.64 2.15 31.07%
P/EPS 62.99 43.18 56.32 42.60 50.57 47.69 40.12 34.97%
EY 1.59 2.32 1.78 2.35 1.98 2.10 2.49 -25.78%
DY 0.01 0.01 0.00 0.01 0.00 0.00 0.02 -36.92%
P/NAPS 1.28 1.43 1.91 1.39 1.10 1.12 1.25 1.58%

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