[YTL] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -5.61%
YoY- -8.3%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 18,492,770 18,354,770 17,864,965 17,552,362 16,980,002 16,505,033 15,329,646 13.30%
PBT 2,258,276 2,351,949 2,321,974 2,393,419 2,427,245 2,306,580 2,399,660 -3.96%
Tax -499,015 -516,029 -666,649 -698,915 -693,177 -659,312 -1,009,843 -37.46%
NP 1,759,261 1,835,920 1,655,325 1,694,504 1,734,068 1,647,268 1,389,817 17.00%
-
NP to SH 1,007,496 1,034,569 857,577 876,114 928,156 856,764 801,652 16.44%
-
Tax Rate 22.10% 21.94% 28.71% 29.20% 28.56% 28.58% 42.08% -
Total Cost 16,733,509 16,518,850 16,209,640 15,857,858 15,245,934 14,857,765 13,939,829 12.93%
-
Net Worth 10,754,434 8,968,082 8,967,097 8,971,694 8,973,809 8,971,775 10,127,859 4.07%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,793 1,793 358 358 358 358 122,012 -93.98%
Div Payout % 0.18% 0.17% 0.04% 0.04% 0.04% 0.04% 15.22% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 10,754,434 8,968,082 8,967,097 8,971,694 8,973,809 8,971,775 10,127,859 4.07%
NOSH 8,962,028 8,968,082 1,793,419 1,794,338 1,794,761 1,794,355 1,795,719 191.75%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.51% 10.00% 9.27% 9.65% 10.21% 9.98% 9.07% -
ROE 9.37% 11.54% 9.56% 9.77% 10.34% 9.55% 7.92% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 206.35 204.67 996.14 978.21 946.09 919.83 853.68 -61.16%
EPS 11.24 11.54 47.82 48.83 51.71 47.75 44.64 -60.09%
DPS 0.02 0.02 0.02 0.02 0.02 0.02 6.79 -97.93%
NAPS 1.20 1.00 5.00 5.00 5.00 5.00 5.64 -64.32%
Adjusted Per Share Value based on latest NOSH - 1,794,338
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 166.61 165.37 160.96 158.14 152.98 148.70 138.11 13.30%
EPS 9.08 9.32 7.73 7.89 8.36 7.72 7.22 16.49%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 1.10 -93.06%
NAPS 0.9689 0.808 0.8079 0.8083 0.8085 0.8083 0.9125 4.07%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.25 1.45 1.39 1.58 1.41 1.39 1.41 -
P/RPS 0.61 0.71 0.14 0.16 0.15 0.15 0.17 134.19%
P/EPS 11.12 12.57 2.91 3.24 2.73 2.91 3.16 131.17%
EY 8.99 7.96 34.40 30.90 36.68 34.35 31.66 -56.76%
DY 0.02 0.01 0.01 0.01 0.01 0.01 4.82 -97.40%
P/NAPS 1.04 1.45 0.28 0.32 0.28 0.28 0.25 158.43%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 25/08/11 26/05/11 24/02/11 25/11/10 19/08/10 27/05/10 -
Price 1.34 1.25 1.52 1.32 1.60 1.41 1.34 -
P/RPS 0.65 0.61 0.15 0.13 0.17 0.15 0.16 154.38%
P/EPS 11.92 10.84 3.18 2.70 3.09 2.95 3.00 150.65%
EY 8.39 9.23 31.46 36.99 32.32 33.86 33.32 -60.09%
DY 0.01 0.02 0.01 0.02 0.01 0.01 5.07 -98.42%
P/NAPS 1.12 1.25 0.30 0.26 0.32 0.28 0.24 178.99%

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