[YTL] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
08-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -0.37%
YoY- -21.71%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 15,714,700 6,727,658 6,196,058 5,616,176 5,289,772 4,842,460 4,394,988 23.63%
PBT 2,035,738 1,708,870 1,837,890 1,449,270 1,555,274 1,264,698 1,306,234 7.66%
Tax -527,712 -386,122 -461,152 -341,924 -348,354 -664,990 -583,830 -1.66%
NP 1,508,026 1,322,748 1,376,738 1,107,346 1,206,920 599,708 722,404 13.03%
-
NP to SH 847,476 605,578 827,870 614,216 784,582 599,708 722,404 2.69%
-
Tax Rate 25.92% 22.60% 25.09% 23.59% 22.40% 52.58% 44.70% -
Total Cost 14,206,674 5,404,910 4,819,320 4,508,830 4,082,852 4,242,752 3,672,584 25.26%
-
Net Worth 9,735,735 7,321,865 7,502,778 6,965,406 8,532,612 5,056,063 4,845,293 12.32%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 450,418 216,986 - - - -
Div Payout % - - 54.41% 35.33% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 9,735,735 7,321,865 7,502,778 6,965,406 8,532,612 5,056,063 4,845,293 12.32%
NOSH 1,796,261 1,504,915 1,501,396 1,446,575 1,422,102 1,381,815 1,448,864 3.64%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.60% 19.66% 22.22% 19.72% 22.82% 12.38% 16.44% -
ROE 8.70% 8.27% 11.03% 8.82% 9.20% 11.86% 14.91% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 874.86 447.05 412.69 388.24 371.97 350.44 303.34 19.28%
EPS 47.18 40.24 55.14 42.46 55.18 43.40 49.86 -0.91%
DPS 0.00 0.00 30.00 15.00 0.00 0.00 0.00 -
NAPS 5.42 4.8653 4.9972 4.8151 6.00 3.659 3.3442 8.37%
Adjusted Per Share Value based on latest NOSH - 1,465,344
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 141.58 60.61 55.82 50.60 47.66 43.63 39.60 23.63%
EPS 7.64 5.46 7.46 5.53 7.07 5.40 6.51 2.70%
DPS 0.00 0.00 4.06 1.95 0.00 0.00 0.00 -
NAPS 0.8772 0.6597 0.676 0.6276 0.7688 0.4555 0.4365 12.32%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.37 1.32 1.48 1.23 1.00 1.00 0.81 -
P/RPS 0.16 0.30 0.36 0.32 0.27 0.29 0.27 -8.34%
P/EPS 2.90 3.28 2.68 2.90 1.81 2.30 1.62 10.18%
EY 34.44 30.48 37.26 34.52 55.17 43.40 61.56 -9.21%
DY 0.00 0.00 20.27 12.20 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.30 0.26 0.17 0.27 0.24 0.68%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 19/02/09 22/02/08 08/02/07 23/02/06 25/02/05 26/02/04 -
Price 1.35 1.34 1.44 1.42 0.98 0.98 0.86 -
P/RPS 0.15 0.30 0.35 0.37 0.26 0.28 0.28 -9.87%
P/EPS 2.86 3.33 2.61 3.34 1.78 2.26 1.72 8.83%
EY 34.95 30.03 38.29 29.90 56.30 44.29 57.98 -8.08%
DY 0.00 0.00 20.83 10.56 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.29 0.29 0.16 0.27 0.26 -0.65%

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