[YTL] YoY Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -7.85%
YoY- 34.78%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 17,809,358 15,714,700 6,727,658 6,196,058 5,616,176 5,289,772 4,842,460 24.22%
PBT 2,209,416 2,035,738 1,708,870 1,837,890 1,449,270 1,555,274 1,264,698 9.73%
Tax -606,918 -527,712 -386,122 -461,152 -341,924 -348,354 -664,990 -1.51%
NP 1,602,498 1,508,026 1,322,748 1,376,738 1,107,346 1,206,920 599,708 17.79%
-
NP to SH 886,176 847,476 605,578 827,870 614,216 784,582 599,708 6.72%
-
Tax Rate 27.47% 25.92% 22.60% 25.09% 23.59% 22.40% 52.58% -
Total Cost 16,206,860 14,206,674 5,404,910 4,819,320 4,508,830 4,082,852 4,242,752 25.01%
-
Net Worth 9,651,066 9,735,735 7,321,865 7,502,778 6,965,406 8,532,612 5,056,063 11.37%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 450,418 216,986 - - -
Div Payout % - - - 54.41% 35.33% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 9,651,066 9,735,735 7,321,865 7,502,778 6,965,406 8,532,612 5,056,063 11.37%
NOSH 1,793,878 1,796,261 1,504,915 1,501,396 1,446,575 1,422,102 1,381,815 4.44%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.00% 9.60% 19.66% 22.22% 19.72% 22.82% 12.38% -
ROE 9.18% 8.70% 8.27% 11.03% 8.82% 9.20% 11.86% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 992.79 874.86 447.05 412.69 388.24 371.97 350.44 18.94%
EPS 49.40 47.18 40.24 55.14 42.46 55.18 43.40 2.18%
DPS 0.00 0.00 0.00 30.00 15.00 0.00 0.00 -
NAPS 5.38 5.42 4.8653 4.9972 4.8151 6.00 3.659 6.63%
Adjusted Per Share Value based on latest NOSH - 1,501,403
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 160.46 141.58 60.61 55.82 50.60 47.66 43.63 24.22%
EPS 7.98 7.64 5.46 7.46 5.53 7.07 5.40 6.72%
DPS 0.00 0.00 0.00 4.06 1.95 0.00 0.00 -
NAPS 0.8695 0.8772 0.6597 0.676 0.6276 0.7688 0.4555 11.37%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.58 1.37 1.32 1.48 1.23 1.00 1.00 -
P/RPS 0.16 0.16 0.30 0.36 0.32 0.27 0.29 -9.43%
P/EPS 3.20 2.90 3.28 2.68 2.90 1.81 2.30 5.65%
EY 31.27 34.44 30.48 37.26 34.52 55.17 43.40 -5.31%
DY 0.00 0.00 0.00 20.27 12.20 0.00 0.00 -
P/NAPS 0.29 0.25 0.27 0.30 0.26 0.17 0.27 1.19%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 19/02/09 22/02/08 08/02/07 23/02/06 25/02/05 -
Price 1.32 1.35 1.34 1.44 1.42 0.98 0.98 -
P/RPS 0.13 0.15 0.30 0.35 0.37 0.26 0.28 -11.99%
P/EPS 2.67 2.86 3.33 2.61 3.34 1.78 2.26 2.81%
EY 37.42 34.95 30.03 38.29 29.90 56.30 44.29 -2.76%
DY 0.00 0.00 0.00 20.83 10.56 0.00 0.00 -
P/NAPS 0.25 0.25 0.28 0.29 0.29 0.16 0.27 -1.27%

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