[YTL] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 73.31%
YoY- 27.69%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 20,144,008 17,528,569 15,715,326 7,131,965 6,308,926 5,714,310 5,284,973 24.95%
PBT 2,446,149 2,308,394 2,287,869 2,139,252 1,871,277 1,455,213 1,528,178 8.14%
Tax -630,165 -597,005 -587,222 -422,874 -438,172 -370,162 -331,496 11.28%
NP 1,815,984 1,711,389 1,700,646 1,716,377 1,433,105 1,085,050 1,196,682 7.19%
-
NP to SH 1,138,718 1,006,857 1,005,773 1,049,533 821,949 537,321 748,645 7.23%
-
Tax Rate 25.76% 25.86% 25.67% 19.77% 23.42% 25.44% 21.69% -
Total Cost 18,328,024 15,817,180 14,014,680 5,415,588 4,875,821 4,629,260 4,088,290 28.37%
-
Net Worth 10,930,216 10,224,026 10,131,986 7,974,079 7,323,340 6,818,607 5,767,364 11.23%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 2,470 - - - 450,630 149,255 - -
Div Payout % 0.22% - - - 54.82% 27.78% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 10,930,216 10,224,026 10,131,986 7,974,079 7,323,340 6,818,607 5,767,364 11.23%
NOSH 9,262,895 1,793,688 1,796,451 1,521,945 1,502,100 1,492,559 1,441,841 36.30%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.02% 9.76% 10.82% 24.07% 22.72% 18.99% 22.64% -
ROE 10.42% 9.85% 9.93% 13.16% 11.22% 7.88% 12.98% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 217.47 977.24 874.80 468.61 420.01 382.85 366.54 -8.32%
EPS 12.29 56.13 55.99 68.96 54.72 36.00 51.92 -21.33%
DPS 0.03 0.00 0.00 0.00 30.00 10.00 0.00 -
NAPS 1.18 5.70 5.64 5.2394 4.8754 4.5684 4.00 -18.39%
Adjusted Per Share Value based on latest NOSH - 1,523,147
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 181.49 157.93 141.59 64.26 56.84 51.48 47.62 24.95%
EPS 10.26 9.07 9.06 9.46 7.41 4.84 6.75 7.22%
DPS 0.02 0.00 0.00 0.00 4.06 1.34 0.00 -
NAPS 0.9848 0.9212 0.9129 0.7184 0.6598 0.6143 0.5196 11.23%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.68 1.39 1.41 1.30 1.39 1.28 0.96 -
P/RPS 0.77 0.14 0.16 0.28 0.33 0.33 0.26 19.81%
P/EPS 13.67 2.48 2.52 1.89 2.54 3.56 1.85 39.51%
EY 7.32 40.38 39.71 53.05 39.37 28.13 54.09 -28.32%
DY 0.02 0.00 0.00 0.00 21.58 7.81 0.00 -
P/NAPS 1.42 0.24 0.25 0.25 0.29 0.28 0.24 34.45%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 26/05/11 27/05/10 21/05/09 22/05/08 24/05/07 18/05/06 -
Price 1.64 1.52 1.34 1.32 1.40 1.61 0.95 -
P/RPS 0.75 0.16 0.15 0.28 0.33 0.42 0.26 19.29%
P/EPS 13.34 2.71 2.39 1.91 2.56 4.47 1.83 39.20%
EY 7.50 36.93 41.78 52.24 39.09 22.36 54.66 -28.16%
DY 0.02 0.00 0.00 0.00 21.43 6.21 0.00 -
P/NAPS 1.39 0.27 0.24 0.25 0.29 0.35 0.24 33.97%

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