[YTL] YoY Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -70.54%
YoY- 45.73%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 4,405,049 3,930,080 1,739,212 1,582,869 1,392,821 1,357,638 1,178,056 24.57%
PBT 623,816 503,151 569,747 473,064 364,140 358,147 312,799 12.18%
Tax -157,312 -123,447 -101,380 -113,167 -87,595 -83,004 -151,464 0.63%
NP 466,504 379,704 468,367 359,897 276,545 275,143 161,335 19.34%
-
NP to SH 278,906 207,514 252,367 224,608 154,126 174,827 161,335 9.54%
-
Tax Rate 25.22% 24.53% 17.79% 23.92% 24.06% 23.18% 48.42% -
Total Cost 3,938,545 3,550,376 1,270,845 1,222,972 1,116,276 1,082,495 1,016,721 25.30%
-
Net Worth 9,601,976 9,409,900 7,712,144 7,568,522 6,733,316 4,256,339 4,856,113 12.02%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 112,830 - - - -
Div Payout % - - - 50.23% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 9,601,976 9,409,900 7,712,144 7,568,522 6,733,316 4,256,339 4,856,113 12.02%
NOSH 1,794,761 1,772,109 1,495,065 1,504,407 1,431,067 1,418,779 1,396,839 4.26%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.59% 9.66% 26.93% 22.74% 19.86% 20.27% 13.70% -
ROE 2.90% 2.21% 3.27% 2.97% 2.29% 4.11% 3.32% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 245.44 221.77 116.33 105.22 97.33 95.69 84.34 19.47%
EPS 15.54 11.71 16.88 14.93 10.77 12.32 11.55 5.06%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 5.35 5.31 5.1584 5.0309 4.7051 3.00 3.4765 7.44%
Adjusted Per Share Value based on latest NOSH - 1,504,407
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 39.69 35.41 15.67 14.26 12.55 12.23 10.61 24.58%
EPS 2.51 1.87 2.27 2.02 1.39 1.58 1.45 9.57%
DPS 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
NAPS 0.8651 0.8478 0.6948 0.6819 0.6066 0.3835 0.4375 12.02%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.41 1.34 1.17 1.41 0.99 1.03 0.82 -
P/RPS 0.57 0.60 1.01 1.34 1.02 1.08 0.97 -8.47%
P/EPS 9.07 11.44 6.93 9.44 9.19 8.36 7.10 4.16%
EY 11.02 8.74 14.43 10.59 10.88 11.96 14.09 -4.01%
DY 0.00 0.00 0.00 5.32 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.23 0.28 0.21 0.34 0.24 1.34%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 19/11/09 20/11/08 22/11/07 23/11/06 24/11/05 26/11/04 -
Price 1.60 1.39 1.19 1.38 1.07 1.04 0.92 -
P/RPS 0.65 0.63 1.02 1.31 1.10 1.09 1.09 -8.25%
P/EPS 10.30 11.87 7.05 9.24 9.94 8.44 7.97 4.36%
EY 9.71 8.42 14.18 10.82 10.07 11.85 12.55 -4.18%
DY 0.00 0.00 0.00 5.43 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.23 0.27 0.23 0.35 0.26 2.41%

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