[YTL] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 7.27%
YoY- 23.35%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 20,724,870 20,195,789 20,316,349 19,318,334 18,492,770 18,354,770 17,864,965 10.37%
PBT 2,570,414 2,450,154 2,455,265 2,387,487 2,258,276 2,351,949 2,321,974 6.99%
Tax -452,038 -476,064 -540,899 -518,865 -499,015 -516,029 -666,649 -22.76%
NP 2,118,376 1,974,090 1,914,366 1,868,622 1,759,261 1,835,920 1,655,325 17.81%
-
NP to SH 1,321,220 1,181,123 1,133,465 1,080,696 1,007,496 1,034,569 857,577 33.28%
-
Tax Rate 17.59% 19.43% 22.03% 21.73% 22.10% 21.94% 28.71% -
Total Cost 18,606,494 18,221,699 18,401,983 17,449,712 16,733,509 16,518,850 16,209,640 9.60%
-
Net Worth 11,864,878 9,645,547 11,181,618 10,921,377 10,754,434 8,968,082 8,967,097 20.46%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 99,148 1,895 3,688 1,793 1,793 1,793 358 4105.50%
Div Payout % 7.50% 0.16% 0.33% 0.17% 0.18% 0.17% 0.04% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 11,864,878 9,645,547 11,181,618 10,921,377 10,754,434 8,968,082 8,967,097 20.46%
NOSH 9,725,309 9,645,547 9,475,948 9,025,931 8,962,028 8,968,082 1,793,419 207.71%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.22% 9.77% 9.42% 9.67% 9.51% 10.00% 9.27% -
ROE 11.14% 12.25% 10.14% 9.90% 9.37% 11.54% 9.56% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 213.10 209.38 214.40 214.03 206.35 204.67 996.14 -64.13%
EPS 13.59 12.25 11.96 11.97 11.24 11.54 47.82 -56.67%
DPS 1.02 0.02 0.04 0.02 0.02 0.02 0.02 1265.43%
NAPS 1.22 1.00 1.18 1.21 1.20 1.00 5.00 -60.85%
Adjusted Per Share Value based on latest NOSH - 9,025,931
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 186.72 181.96 183.04 174.05 166.61 165.37 160.96 10.37%
EPS 11.90 10.64 10.21 9.74 9.08 9.32 7.73 33.22%
DPS 0.89 0.02 0.03 0.02 0.02 0.02 0.00 -
NAPS 1.069 0.869 1.0074 0.984 0.9689 0.808 0.8079 20.46%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.72 2.02 1.68 1.39 1.25 1.45 1.39 -
P/RPS 0.81 0.96 0.78 0.65 0.61 0.71 0.14 221.25%
P/EPS 12.66 16.50 14.05 11.61 11.12 12.57 2.91 165.78%
EY 7.90 6.06 7.12 8.61 8.99 7.96 34.40 -62.39%
DY 0.59 0.01 0.02 0.01 0.02 0.01 0.01 1404.32%
P/NAPS 1.41 2.02 1.42 1.15 1.04 1.45 0.28 192.92%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 16/08/12 22/05/12 23/02/12 17/11/11 25/08/11 26/05/11 -
Price 1.74 1.91 1.64 1.33 1.34 1.25 1.52 -
P/RPS 0.82 0.91 0.76 0.62 0.65 0.61 0.15 209.36%
P/EPS 12.81 15.60 13.71 11.11 11.92 10.84 3.18 152.52%
EY 7.81 6.41 7.29 9.00 8.39 9.23 31.46 -60.39%
DY 0.59 0.01 0.02 0.01 0.01 0.02 0.01 1404.32%
P/NAPS 1.43 1.91 1.39 1.10 1.12 1.25 0.30 182.42%

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