[YTL] YoY Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 94.26%
YoY- 10.41%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 10,117,041 10,194,800 10,194,800 9,868,243 8,904,679 7,857,350 3,363,829 24.62%
PBT 1,543,580 1,206,545 1,206,545 1,140,246 1,104,708 1,017,869 854,435 12.54%
Tax -190,268 -256,504 -256,504 -306,295 -303,459 -263,856 -193,061 -0.29%
NP 1,353,312 950,041 950,041 833,951 801,249 754,013 661,374 15.38%
-
NP to SH 811,098 654,390 654,390 489,215 443,088 423,738 302,789 21.76%
-
Tax Rate 12.33% 21.26% 21.26% 26.86% 27.47% 25.92% 22.60% -
Total Cost 8,763,729 9,244,759 9,244,759 9,034,292 8,103,430 7,103,337 2,702,455 26.51%
-
Net Worth 14,209,772 0 12,922,393 10,881,436 9,651,066 9,735,735 7,321,865 14.17%
Dividend
31/12/13 31/12/12 30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 155,581 258,447 3,101 - - - - -
Div Payout % 19.18% 39.49% 0.47% - - - - -
Equity
31/12/13 31/12/12 30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 14,209,772 0 12,922,393 10,881,436 9,651,066 9,735,735 7,321,865 14.17%
NOSH 10,372,096 10,337,914 10,337,914 8,992,922 1,793,878 1,796,261 1,504,915 47.08%
Ratio Analysis
31/12/13 31/12/12 30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 13.38% 9.32% 9.32% 8.45% 9.00% 9.60% 19.66% -
ROE 5.71% 0.00% 5.06% 4.50% 4.59% 4.35% 4.14% -
Per Share
31/12/13 31/12/12 30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 97.54 98.62 98.62 109.73 496.39 437.43 223.52 -15.27%
EPS 7.82 6.33 6.33 5.44 24.70 23.59 20.12 -17.21%
DPS 1.50 2.50 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.37 0.00 1.25 1.21 5.38 5.42 4.8653 -22.37%
Adjusted Per Share Value based on latest NOSH - 9,025,931
31/12/13 31/12/12 30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 91.15 91.85 91.85 88.91 80.23 70.79 30.31 24.61%
EPS 7.31 5.90 5.90 4.41 3.99 3.82 2.73 21.75%
DPS 1.40 2.33 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.2802 0.00 1.1643 0.9804 0.8695 0.8772 0.6597 14.17%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/13 31/12/12 28/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.62 1.90 1.84 1.39 1.58 1.37 1.32 -
P/RPS 1.66 1.93 1.87 1.27 0.32 0.31 0.59 22.97%
P/EPS 20.72 30.02 29.07 25.55 6.40 5.81 6.56 25.84%
EY 4.83 3.33 3.44 3.91 15.63 17.22 15.24 -20.52%
DY 0.93 1.32 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.00 1.47 1.15 0.29 0.25 0.27 34.28%
Price Multiplier on Announcement Date
31/12/13 31/12/12 30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 20/02/14 - 21/02/13 23/02/12 24/02/11 25/02/10 19/02/09 -
Price 1.63 0.00 1.60 1.33 1.32 1.35 1.34 -
P/RPS 1.67 0.00 1.62 1.21 0.27 0.31 0.60 22.70%
P/EPS 20.84 0.00 25.28 24.45 5.34 5.72 6.66 25.61%
EY 4.80 0.00 3.96 4.09 18.71 17.47 15.01 -20.37%
DY 0.92 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.00 1.28 1.10 0.25 0.25 0.28 33.53%

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