[YTL] YoY Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 13.62%
YoY- 0.11%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 19,549,773 19,930,049 20,144,008 17,528,569 15,715,326 7,131,965 6,308,926 20.73%
PBT 2,956,856 2,330,556 2,446,149 2,308,394 2,287,869 2,139,252 1,871,277 7.91%
Tax -387,681 -502,045 -630,165 -597,005 -587,222 -422,874 -438,172 -2.01%
NP 2,569,174 1,828,510 1,815,984 1,711,389 1,700,646 1,716,377 1,433,105 10.21%
-
NP to SH 1,601,217 1,258,953 1,138,718 1,006,857 1,005,773 1,049,533 821,949 11.74%
-
Tax Rate 13.11% 21.54% 25.76% 25.86% 25.67% 19.77% 23.42% -
Total Cost 16,980,598 18,101,538 18,328,024 15,817,180 14,014,680 5,415,588 4,875,821 23.10%
-
Net Worth 14,195,433 12,838,011 10,930,216 10,224,026 10,131,986 7,974,079 7,323,340 11.65%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 345,387 4,141 2,470 - - - 450,630 -4.33%
Div Payout % 21.57% 0.33% 0.22% - - - 54.82% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 14,195,433 12,838,011 10,930,216 10,224,026 10,131,986 7,974,079 7,323,340 11.65%
NOSH 10,361,630 10,353,234 9,262,895 1,793,688 1,796,451 1,521,945 1,502,100 37.95%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 13.14% 9.17% 9.02% 9.76% 10.82% 24.07% 22.72% -
ROE 11.28% 9.81% 10.42% 9.85% 9.93% 13.16% 11.22% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 188.67 192.50 217.47 977.24 874.80 468.61 420.01 -12.48%
EPS 15.45 12.16 12.29 56.13 55.99 68.96 54.72 -18.99%
DPS 3.33 0.04 0.03 0.00 0.00 0.00 30.00 -30.66%
NAPS 1.37 1.24 1.18 5.70 5.64 5.2394 4.8754 -19.06%
Adjusted Per Share Value based on latest NOSH - 1,793,419
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 176.14 179.56 181.49 157.93 141.59 64.26 56.84 20.73%
EPS 14.43 11.34 10.26 9.07 9.06 9.46 7.41 11.74%
DPS 3.11 0.04 0.02 0.00 0.00 0.00 4.06 -4.34%
NAPS 1.279 1.1567 0.9848 0.9211 0.9129 0.7184 0.6598 11.65%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.53 1.63 1.68 1.39 1.41 1.30 1.39 -
P/RPS 0.81 0.85 0.77 0.14 0.16 0.28 0.33 16.13%
P/EPS 9.90 13.40 13.67 2.48 2.52 1.89 2.54 25.43%
EY 10.10 7.46 7.32 40.38 39.71 53.05 39.37 -20.27%
DY 2.18 0.02 0.02 0.00 0.00 0.00 21.58 -31.74%
P/NAPS 1.12 1.31 1.42 0.24 0.25 0.25 0.29 25.24%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 23/05/13 22/05/12 26/05/11 27/05/10 21/05/09 22/05/08 -
Price 1.70 1.72 1.64 1.52 1.34 1.32 1.40 -
P/RPS 0.90 0.89 0.75 0.16 0.15 0.28 0.33 18.19%
P/EPS 11.00 14.14 13.34 2.71 2.39 1.91 2.56 27.49%
EY 9.09 7.07 7.50 36.93 41.78 52.24 39.09 -21.57%
DY 1.96 0.02 0.02 0.00 0.00 0.00 21.43 -32.86%
P/NAPS 1.24 1.39 1.39 0.27 0.24 0.25 0.29 27.38%

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