[YTL] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 18.68%
YoY- -4.17%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 19,930,049 20,144,008 17,528,569 15,715,326 7,131,965 6,308,926 5,714,310 23.12%
PBT 2,330,556 2,446,149 2,308,394 2,287,869 2,139,252 1,871,277 1,455,213 8.15%
Tax -502,045 -630,165 -597,005 -587,222 -422,874 -438,172 -370,162 5.20%
NP 1,828,510 1,815,984 1,711,389 1,700,646 1,716,377 1,433,105 1,085,050 9.07%
-
NP to SH 1,258,953 1,138,718 1,006,857 1,005,773 1,049,533 821,949 537,321 15.23%
-
Tax Rate 21.54% 25.76% 25.86% 25.67% 19.77% 23.42% 25.44% -
Total Cost 18,101,538 18,328,024 15,817,180 14,014,680 5,415,588 4,875,821 4,629,260 25.49%
-
Net Worth 12,838,011 10,930,216 10,224,026 10,131,986 7,974,079 7,323,340 6,818,607 11.11%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 4,141 2,470 - - - 450,630 149,255 -44.94%
Div Payout % 0.33% 0.22% - - - 54.82% 27.78% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 12,838,011 10,930,216 10,224,026 10,131,986 7,974,079 7,323,340 6,818,607 11.11%
NOSH 10,353,234 9,262,895 1,793,688 1,796,451 1,521,945 1,502,100 1,492,559 38.05%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.17% 9.02% 9.76% 10.82% 24.07% 22.72% 18.99% -
ROE 9.81% 10.42% 9.85% 9.93% 13.16% 11.22% 7.88% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 192.50 217.47 977.24 874.80 468.61 420.01 382.85 -10.81%
EPS 12.16 12.29 56.13 55.99 68.96 54.72 36.00 -16.53%
DPS 0.04 0.03 0.00 0.00 0.00 30.00 10.00 -60.12%
NAPS 1.24 1.18 5.70 5.64 5.2394 4.8754 4.5684 -19.51%
Adjusted Per Share Value based on latest NOSH - 1,795,719
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 179.62 181.55 157.98 141.64 64.28 56.86 51.50 23.12%
EPS 11.35 10.26 9.07 9.06 9.46 7.41 4.84 15.24%
DPS 0.04 0.02 0.00 0.00 0.00 4.06 1.35 -44.34%
NAPS 1.1571 0.9851 0.9215 0.9132 0.7187 0.66 0.6145 11.11%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.63 1.68 1.39 1.41 1.30 1.39 1.28 -
P/RPS 0.85 0.77 0.14 0.16 0.28 0.33 0.33 17.06%
P/EPS 13.40 13.67 2.48 2.52 1.89 2.54 3.56 24.69%
EY 7.46 7.32 40.38 39.71 53.05 39.37 28.13 -19.82%
DY 0.02 0.02 0.00 0.00 0.00 21.58 7.81 -62.97%
P/NAPS 1.31 1.42 0.24 0.25 0.25 0.29 0.28 29.29%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 22/05/12 26/05/11 27/05/10 21/05/09 22/05/08 24/05/07 -
Price 1.72 1.64 1.52 1.34 1.32 1.40 1.61 -
P/RPS 0.89 0.75 0.16 0.15 0.28 0.33 0.42 13.32%
P/EPS 14.14 13.34 2.71 2.39 1.91 2.56 4.47 21.13%
EY 7.07 7.50 36.93 41.78 52.24 39.09 22.36 -17.44%
DY 0.02 0.02 0.00 0.00 0.00 21.43 6.21 -61.53%
P/NAPS 1.39 1.39 0.27 0.24 0.25 0.29 0.35 25.81%

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