[YTL] QoQ TTM 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- 21.0%
YoY- 45.06%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 16,980,002 16,505,033 15,329,646 13,385,646 11,082,993 8,892,125 7,167,139 77.62%
PBT 2,427,245 2,306,580 2,399,660 2,451,631 2,221,601 2,288,197 2,030,823 12.61%
Tax -693,177 -659,312 -1,009,843 -957,377 -908,649 -886,582 -441,882 34.97%
NP 1,734,068 1,647,268 1,389,817 1,494,254 1,312,952 1,401,615 1,588,941 5.99%
-
NP to SH 928,156 856,764 801,652 955,421 789,619 834,472 940,474 -0.87%
-
Tax Rate 28.56% 28.58% 42.08% 39.05% 40.90% 38.75% 21.76% -
Total Cost 15,245,934 14,857,765 13,939,829 11,891,392 9,770,041 7,490,510 5,578,198 95.36%
-
Net Worth 8,973,809 8,971,775 10,127,859 9,733,671 9,409,900 8,134,154 7,980,380 8.12%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 358 358 122,012 122,012 122,012 122,012 37,389 -95.47%
Div Payout % 0.04% 0.04% 15.22% 12.77% 15.45% 14.62% 3.98% -
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 8,973,809 8,971,775 10,127,859 9,733,671 9,409,900 8,134,154 7,980,380 8.12%
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 10.21% 9.98% 9.07% 11.16% 11.85% 15.76% 22.17% -
ROE 10.34% 9.55% 7.92% 9.82% 8.39% 10.26% 11.78% -
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 946.09 919.83 853.68 745.35 625.41 546.59 470.55 59.23%
EPS 51.71 47.75 44.64 53.20 44.56 51.29 61.75 -11.14%
DPS 0.02 0.02 6.79 6.79 6.89 7.50 2.50 -95.98%
NAPS 5.00 5.00 5.64 5.42 5.31 5.00 5.2394 -3.06%
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 153.35 149.06 138.45 120.89 100.09 80.31 64.73 77.61%
EPS 8.38 7.74 7.24 8.63 7.13 7.54 8.49 -0.86%
DPS 0.00 0.00 1.10 1.10 1.10 1.10 0.34 -
NAPS 0.8105 0.8103 0.9147 0.8791 0.8498 0.7346 0.7207 8.13%
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 0.15 0.15 0.17 0.18 0.21 0.24 0.28 -34.01%
P/EPS 2.73 2.91 3.16 2.58 3.01 2.53 2.11 18.71%
EY 36.68 34.35 31.66 38.83 33.25 39.46 47.50 -15.81%
DY 0.01 0.01 4.82 4.96 5.14 5.77 1.92 -96.98%
P/NAPS 0.28 0.28 0.25 0.25 0.25 0.26 0.25 7.84%
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 0.17 0.15 0.16 0.18 0.22 0.25 0.28 -28.27%
P/EPS 3.09 2.95 3.00 2.54 3.12 2.61 2.14 27.72%
EY 32.32 33.86 33.32 39.41 32.06 38.28 46.78 -21.83%
DY 0.01 0.01 5.07 5.03 4.95 5.60 1.89 -96.95%
P/NAPS 0.32 0.28 0.24 0.25 0.26 0.27 0.25 17.87%

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