[YTL] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -16.09%
YoY- -14.76%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 17,552,362 16,980,002 16,505,033 15,329,646 13,385,646 11,082,993 8,892,125 57.16%
PBT 2,393,419 2,427,245 2,306,580 2,399,660 2,451,631 2,221,601 2,288,197 3.03%
Tax -698,915 -693,177 -659,312 -1,009,843 -957,377 -908,649 -886,582 -14.62%
NP 1,694,504 1,734,068 1,647,268 1,389,817 1,494,254 1,312,952 1,401,615 13.44%
-
NP to SH 876,114 928,156 856,764 801,652 955,421 789,619 834,472 3.29%
-
Tax Rate 29.20% 28.56% 28.58% 42.08% 39.05% 40.90% 38.75% -
Total Cost 15,857,858 15,245,934 14,857,765 13,939,829 11,891,392 9,770,041 7,490,510 64.65%
-
Net Worth 8,971,694 8,973,809 8,971,775 10,127,859 9,733,671 9,409,900 8,134,154 6.73%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 358 358 358 122,012 122,012 122,012 122,012 -97.92%
Div Payout % 0.04% 0.04% 0.04% 15.22% 12.77% 15.45% 14.62% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 8,971,694 8,973,809 8,971,775 10,127,859 9,733,671 9,409,900 8,134,154 6.73%
NOSH 1,794,338 1,794,761 1,794,355 1,795,719 1,795,880 1,772,109 1,626,830 6.73%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.65% 10.21% 9.98% 9.07% 11.16% 11.85% 15.76% -
ROE 9.77% 10.34% 9.55% 7.92% 9.82% 8.39% 10.26% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 978.21 946.09 919.83 853.68 745.35 625.41 546.59 47.24%
EPS 48.83 51.71 47.75 44.64 53.20 44.56 51.29 -3.21%
DPS 0.02 0.02 0.02 6.79 6.79 6.89 7.50 -98.05%
NAPS 5.00 5.00 5.00 5.64 5.42 5.31 5.00 0.00%
Adjusted Per Share Value based on latest NOSH - 1,795,719
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 158.14 152.98 148.70 138.11 120.60 99.85 80.11 57.16%
EPS 7.89 8.36 7.72 7.22 8.61 7.11 7.52 3.24%
DPS 0.00 0.00 0.00 1.10 1.10 1.10 1.10 -
NAPS 0.8083 0.8085 0.8083 0.9125 0.877 0.8478 0.7329 6.72%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.58 1.41 1.39 1.41 1.37 1.34 1.30 -
P/RPS 0.16 0.15 0.15 0.17 0.18 0.21 0.24 -23.62%
P/EPS 3.24 2.73 2.91 3.16 2.58 3.01 2.53 17.87%
EY 30.90 36.68 34.35 31.66 38.83 33.25 39.46 -15.00%
DY 0.01 0.01 0.01 4.82 4.96 5.14 5.77 -98.54%
P/NAPS 0.32 0.28 0.28 0.25 0.25 0.25 0.26 14.80%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 19/08/10 27/05/10 25/02/10 19/11/09 20/08/09 -
Price 1.32 1.60 1.41 1.34 1.35 1.39 1.34 -
P/RPS 0.13 0.17 0.15 0.16 0.18 0.22 0.25 -35.25%
P/EPS 2.70 3.09 2.95 3.00 2.54 3.12 2.61 2.27%
EY 36.99 32.32 33.86 33.32 39.41 32.06 38.28 -2.25%
DY 0.02 0.01 0.01 5.07 5.03 4.95 5.60 -97.63%
P/NAPS 0.26 0.32 0.28 0.24 0.25 0.26 0.27 -2.47%

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