[YTL] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 2.1%
YoY- 39.94%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 20,389,600 19,736,486 17,809,358 15,714,700 6,727,658 6,196,058 5,616,176 23.96%
PBT 2,413,090 2,280,492 2,209,416 2,035,738 1,708,870 1,837,890 1,449,270 8.86%
Tax -513,008 -612,590 -606,918 -527,712 -386,122 -461,152 -341,924 6.99%
NP 1,900,082 1,667,902 1,602,498 1,508,026 1,322,748 1,376,738 1,107,346 9.41%
-
NP to SH 1,308,780 978,430 886,176 847,476 605,578 827,870 614,216 13.43%
-
Tax Rate 21.26% 26.86% 27.47% 25.92% 22.60% 25.09% 23.59% -
Total Cost 18,489,518 18,068,584 16,206,860 14,206,674 5,404,910 4,819,320 4,508,830 26.50%
-
Net Worth 12,922,393 10,881,436 9,651,066 9,735,735 7,321,865 7,502,778 6,965,406 10.84%
Dividend
30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,202 - - - - 450,418 216,986 -44.69%
Div Payout % 0.47% - - - - 54.41% 35.33% -
Equity
30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 12,922,393 10,881,436 9,651,066 9,735,735 7,321,865 7,502,778 6,965,406 10.84%
NOSH 10,337,914 8,992,922 1,793,878 1,796,261 1,504,915 1,501,396 1,446,575 38.76%
Ratio Analysis
30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.32% 8.45% 9.00% 9.60% 19.66% 22.22% 19.72% -
ROE 10.13% 8.99% 9.18% 8.70% 8.27% 11.03% 8.82% -
Per Share
30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 197.23 219.47 992.79 874.86 447.05 412.69 388.24 -10.66%
EPS 12.66 10.88 49.40 47.18 40.24 55.14 42.46 -18.25%
DPS 0.06 0.00 0.00 0.00 0.00 30.00 15.00 -60.14%
NAPS 1.25 1.21 5.38 5.42 4.8653 4.9972 4.8151 -20.12%
Adjusted Per Share Value based on latest NOSH - 1,795,880
30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 183.77 177.88 160.51 141.63 60.63 55.84 50.62 23.96%
EPS 11.80 8.82 7.99 7.64 5.46 7.46 5.54 13.42%
DPS 0.06 0.00 0.00 0.00 0.00 4.06 1.96 -44.05%
NAPS 1.1647 0.9807 0.8698 0.8775 0.6599 0.6762 0.6278 10.84%
Price Multiplier on Financial Quarter End Date
30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.84 1.39 1.58 1.37 1.32 1.48 1.23 -
P/RPS 0.93 0.63 0.16 0.16 0.30 0.36 0.32 19.45%
P/EPS 14.53 12.78 3.20 2.90 3.28 2.68 2.90 30.79%
EY 6.88 7.83 31.27 34.44 30.48 37.26 34.52 -23.56%
DY 0.03 0.00 0.00 0.00 0.00 20.27 12.20 -63.24%
P/NAPS 1.47 1.15 0.29 0.25 0.27 0.30 0.26 33.45%
Price Multiplier on Announcement Date
30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 24/02/11 25/02/10 19/02/09 22/02/08 08/02/07 -
Price 1.60 1.33 1.32 1.35 1.34 1.44 1.42 -
P/RPS 0.81 0.61 0.13 0.15 0.30 0.35 0.37 13.94%
P/EPS 12.64 12.22 2.67 2.86 3.33 2.61 3.34 24.82%
EY 7.91 8.18 37.42 34.95 30.03 38.29 29.90 -19.87%
DY 0.04 0.00 0.00 0.00 0.00 20.83 10.56 -60.50%
P/NAPS 1.28 1.10 0.25 0.25 0.28 0.29 0.29 28.06%

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