[YTL] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 42.79%
YoY- -3.63%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 13,385,646 11,082,993 8,892,125 7,167,139 6,815,660 6,706,203 6,549,860 60.83%
PBT 2,451,631 2,221,601 2,288,197 2,030,823 1,765,332 1,926,525 1,829,842 21.46%
Tax -957,377 -908,649 -886,582 -441,882 -415,840 -441,568 -453,355 64.37%
NP 1,494,254 1,312,952 1,401,615 1,588,941 1,349,492 1,484,957 1,376,487 5.60%
-
NP to SH 955,421 789,619 834,472 940,474 658,640 797,545 769,786 15.44%
-
Tax Rate 39.05% 40.90% 38.75% 21.76% 23.56% 22.92% 24.78% -
Total Cost 11,891,392 9,770,041 7,490,510 5,578,198 5,466,168 5,221,246 5,173,373 73.90%
-
Net Worth 9,733,671 9,409,900 8,134,154 7,980,380 7,322,930 7,712,144 7,477,907 19.15%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 122,012 122,012 122,012 37,389 150,071 262,676 375,507 -52.63%
Div Payout % 12.77% 15.45% 14.62% 3.98% 22.79% 32.94% 48.78% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 9,733,671 9,409,900 8,134,154 7,980,380 7,322,930 7,712,144 7,477,907 19.15%
NOSH 1,795,880 1,772,109 1,626,830 1,523,147 1,505,134 1,495,065 1,495,581 12.93%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.16% 11.85% 15.76% 22.17% 19.80% 22.14% 21.02% -
ROE 9.82% 8.39% 10.26% 11.78% 8.99% 10.34% 10.29% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 745.35 625.41 546.59 470.55 452.83 448.56 437.95 42.40%
EPS 53.20 44.56 51.29 61.75 43.76 53.35 51.47 2.22%
DPS 6.79 6.89 7.50 2.50 10.00 17.50 25.00 -57.96%
NAPS 5.42 5.31 5.00 5.2394 4.8653 5.1584 5.00 5.50%
Adjusted Per Share Value based on latest NOSH - 1,523,147
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 120.64 99.89 80.14 64.60 61.43 60.44 59.03 60.83%
EPS 8.61 7.12 7.52 8.48 5.94 7.19 6.94 15.41%
DPS 1.10 1.10 1.10 0.34 1.35 2.37 3.38 -52.58%
NAPS 0.8773 0.8481 0.7331 0.7193 0.66 0.6951 0.674 19.15%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.37 1.34 1.30 1.30 1.32 1.17 1.27 -
P/RPS 0.18 0.21 0.24 0.28 0.29 0.26 0.29 -27.17%
P/EPS 2.58 3.01 2.53 2.11 3.02 2.19 2.47 2.93%
EY 38.83 33.25 39.46 47.50 33.15 45.59 40.53 -2.80%
DY 4.96 5.14 5.77 1.92 7.58 14.96 19.69 -60.01%
P/NAPS 0.25 0.25 0.26 0.25 0.27 0.23 0.25 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 20/08/09 21/05/09 19/02/09 20/11/08 19/08/08 -
Price 1.35 1.39 1.34 1.32 1.34 1.19 1.14 -
P/RPS 0.18 0.22 0.25 0.28 0.30 0.27 0.26 -21.68%
P/EPS 2.54 3.12 2.61 2.14 3.06 2.23 2.21 9.69%
EY 39.41 32.06 38.28 46.78 32.66 44.83 45.15 -8.64%
DY 5.03 4.95 5.60 1.89 7.46 14.71 21.93 -62.42%
P/NAPS 0.25 0.26 0.27 0.25 0.28 0.23 0.23 5.70%

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