[YTL] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -2.62%
YoY- 8.55%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 20,195,789 20,316,349 19,318,334 18,492,770 18,354,770 17,864,965 17,552,362 9.81%
PBT 2,450,154 2,455,265 2,387,487 2,258,276 2,351,949 2,321,974 2,393,419 1.57%
Tax -476,064 -540,899 -518,865 -499,015 -516,029 -666,649 -698,915 -22.60%
NP 1,974,090 1,914,366 1,868,622 1,759,261 1,835,920 1,655,325 1,694,504 10.72%
-
NP to SH 1,181,123 1,133,465 1,080,696 1,007,496 1,034,569 857,577 876,114 22.05%
-
Tax Rate 19.43% 22.03% 21.73% 22.10% 21.94% 28.71% 29.20% -
Total Cost 18,221,699 18,401,983 17,449,712 16,733,509 16,518,850 16,209,640 15,857,858 9.71%
-
Net Worth 9,645,547 11,181,618 10,921,377 10,754,434 8,968,082 8,967,097 8,971,694 4.95%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 1,895 3,688 1,793 1,793 1,793 358 358 204.03%
Div Payout % 0.16% 0.33% 0.17% 0.18% 0.17% 0.04% 0.04% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 9,645,547 11,181,618 10,921,377 10,754,434 8,968,082 8,967,097 8,971,694 4.95%
NOSH 9,645,547 9,475,948 9,025,931 8,962,028 8,968,082 1,793,419 1,794,338 207.18%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.77% 9.42% 9.67% 9.51% 10.00% 9.27% 9.65% -
ROE 12.25% 10.14% 9.90% 9.37% 11.54% 9.56% 9.77% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 209.38 214.40 214.03 206.35 204.67 996.14 978.21 -64.25%
EPS 12.25 11.96 11.97 11.24 11.54 47.82 48.83 -60.25%
DPS 0.02 0.04 0.02 0.02 0.02 0.02 0.02 0.00%
NAPS 1.00 1.18 1.21 1.20 1.00 5.00 5.00 -65.83%
Adjusted Per Share Value based on latest NOSH - 8,962,028
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 181.96 183.04 174.05 166.61 165.37 160.96 158.14 9.81%
EPS 10.64 10.21 9.74 9.08 9.32 7.73 7.89 22.08%
DPS 0.02 0.03 0.02 0.02 0.02 0.00 0.00 -
NAPS 0.869 1.0074 0.984 0.9689 0.808 0.8079 0.8083 4.95%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.02 1.68 1.39 1.25 1.45 1.39 1.58 -
P/RPS 0.96 0.78 0.65 0.61 0.71 0.14 0.16 230.55%
P/EPS 16.50 14.05 11.61 11.12 12.57 2.91 3.24 196.29%
EY 6.06 7.12 8.61 8.99 7.96 34.40 30.90 -66.27%
DY 0.01 0.02 0.01 0.02 0.01 0.01 0.01 0.00%
P/NAPS 2.02 1.42 1.15 1.04 1.45 0.28 0.32 241.94%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 22/05/12 23/02/12 17/11/11 25/08/11 26/05/11 24/02/11 -
Price 1.91 1.64 1.33 1.34 1.25 1.52 1.32 -
P/RPS 0.91 0.76 0.62 0.65 0.61 0.15 0.13 266.36%
P/EPS 15.60 13.71 11.11 11.92 10.84 3.18 2.70 222.33%
EY 6.41 7.29 9.00 8.39 9.23 31.46 36.99 -68.95%
DY 0.01 0.02 0.01 0.01 0.02 0.01 0.02 -37.03%
P/NAPS 1.91 1.39 1.10 1.12 1.25 0.30 0.26 278.35%

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