[YTL] YoY Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -67.45%
YoY- 34.4%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 5,210,748 5,072,130 4,543,049 4,405,049 3,930,080 1,739,212 1,582,869 21.94%
PBT 657,193 650,403 530,143 623,816 503,151 569,747 473,064 5.62%
Tax -62,300 -116,272 -140,298 -157,312 -123,447 -101,380 -113,167 -9.46%
NP 594,893 534,131 389,845 466,504 379,704 468,367 359,897 8.72%
-
NP to SH 427,562 391,930 251,833 278,906 207,514 252,367 224,608 11.31%
-
Tax Rate 9.48% 17.88% 26.46% 25.22% 24.53% 17.79% 23.92% -
Total Cost 4,615,855 4,537,999 4,153,204 3,938,545 3,550,376 1,270,845 1,222,972 24.75%
-
Net Worth 14,113,697 11,864,878 10,754,434 9,601,976 9,409,900 7,712,144 7,568,522 10.93%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 155,665 972 - - - - 112,830 5.50%
Div Payout % 36.41% 0.25% - - - - 50.23% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 14,113,697 11,864,878 10,754,434 9,601,976 9,409,900 7,712,144 7,568,522 10.93%
NOSH 10,377,718 9,725,309 8,962,028 1,794,761 1,772,109 1,495,065 1,504,407 37.93%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.42% 10.53% 8.58% 10.59% 9.66% 26.93% 22.74% -
ROE 3.03% 3.30% 2.34% 2.90% 2.21% 3.27% 2.97% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 50.21 52.15 50.69 245.44 221.77 116.33 105.22 -11.59%
EPS 4.12 4.03 2.81 15.54 11.71 16.88 14.93 -19.29%
DPS 1.50 0.01 0.00 0.00 0.00 0.00 7.50 -23.50%
NAPS 1.36 1.22 1.20 5.35 5.31 5.1584 5.0309 -19.57%
Adjusted Per Share Value based on latest NOSH - 1,794,761
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 46.95 45.70 40.93 39.69 35.41 15.67 14.26 21.94%
EPS 3.85 3.53 2.27 2.51 1.87 2.27 2.02 11.33%
DPS 1.40 0.01 0.00 0.00 0.00 0.00 1.02 5.41%
NAPS 1.2716 1.069 0.9689 0.8651 0.8478 0.6948 0.6819 10.93%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.54 1.72 1.25 1.41 1.34 1.17 1.41 -
P/RPS 3.07 3.30 2.47 0.57 0.60 1.01 1.34 14.80%
P/EPS 37.38 42.68 44.48 9.07 11.44 6.93 9.44 25.75%
EY 2.68 2.34 2.25 11.02 8.74 14.43 10.59 -20.45%
DY 0.97 0.01 0.00 0.00 0.00 0.00 5.32 -24.67%
P/NAPS 1.13 1.41 1.04 0.26 0.25 0.23 0.28 26.15%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 22/11/12 17/11/11 25/11/10 19/11/09 20/11/08 22/11/07 -
Price 1.62 1.74 1.34 1.60 1.39 1.19 1.38 -
P/RPS 3.23 3.34 2.64 0.65 0.63 1.02 1.31 16.21%
P/EPS 39.32 43.18 47.69 10.30 11.87 7.05 9.24 27.27%
EY 2.54 2.32 2.10 9.71 8.42 14.18 10.82 -21.44%
DY 0.93 0.01 0.00 0.00 0.00 0.00 5.43 -25.45%
P/NAPS 1.19 1.43 1.12 0.30 0.26 0.23 0.27 28.01%

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