[YTL] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 17.84%
YoY- 45.73%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 17,620,196 15,720,320 6,956,848 6,331,476 5,571,284 5,430,552 4,712,224 24.57%
PBT 2,495,264 2,012,604 2,278,988 1,892,256 1,456,560 1,432,588 1,251,196 12.18%
Tax -629,248 -493,788 -405,520 -452,668 -350,380 -332,016 -605,856 0.63%
NP 1,866,016 1,518,816 1,873,468 1,439,588 1,106,180 1,100,572 645,340 19.34%
-
NP to SH 1,115,624 830,056 1,009,468 898,432 616,504 699,308 645,340 9.54%
-
Tax Rate 25.22% 24.53% 17.79% 23.92% 24.06% 23.18% 48.42% -
Total Cost 15,754,180 14,201,504 5,083,380 4,891,888 4,465,104 4,329,980 4,066,884 25.30%
-
Net Worth 9,601,976 9,409,900 7,712,144 7,568,522 6,733,316 4,256,339 4,856,113 12.02%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 451,322 - - - -
Div Payout % - - - 50.23% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 9,601,976 9,409,900 7,712,144 7,568,522 6,733,316 4,256,339 4,856,113 12.02%
NOSH 1,794,761 1,772,109 1,495,065 1,504,407 1,431,067 1,418,779 1,396,839 4.26%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.59% 9.66% 26.93% 22.74% 19.86% 20.27% 13.70% -
ROE 11.62% 8.82% 13.09% 11.87% 9.16% 16.43% 13.29% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 981.76 887.10 465.32 420.86 389.31 382.76 337.35 19.47%
EPS 62.16 46.84 67.52 59.72 43.08 49.28 46.20 5.06%
DPS 0.00 0.00 0.00 30.00 0.00 0.00 0.00 -
NAPS 5.35 5.31 5.1584 5.0309 4.7051 3.00 3.4765 7.44%
Adjusted Per Share Value based on latest NOSH - 1,504,407
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 158.75 141.64 62.68 57.04 50.20 48.93 42.46 24.56%
EPS 10.05 7.48 9.10 8.09 5.55 6.30 5.81 9.55%
DPS 0.00 0.00 0.00 4.07 0.00 0.00 0.00 -
NAPS 0.8651 0.8478 0.6948 0.6819 0.6067 0.3835 0.4375 12.02%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.41 1.34 1.17 1.41 0.99 1.03 0.82 -
P/RPS 0.14 0.15 0.25 0.34 0.25 0.27 0.24 -8.58%
P/EPS 2.27 2.86 1.73 2.36 2.30 2.09 1.77 4.23%
EY 44.09 34.96 57.71 42.35 43.52 47.85 56.34 -4.00%
DY 0.00 0.00 0.00 21.28 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.23 0.28 0.21 0.34 0.24 1.34%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 19/11/09 20/11/08 22/11/07 23/11/06 24/11/05 26/11/04 -
Price 1.60 1.39 1.19 1.38 1.07 1.04 0.92 -
P/RPS 0.16 0.16 0.26 0.33 0.27 0.27 0.27 -8.34%
P/EPS 2.57 2.97 1.76 2.31 2.48 2.11 1.99 4.35%
EY 38.85 33.70 56.74 43.28 40.26 47.39 50.22 -4.18%
DY 0.00 0.00 0.00 21.74 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.23 0.27 0.23 0.35 0.26 2.41%

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