[YTL] YoY Cumulative 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- 78.02%
YoY- -4.17%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 14,947,537 15,108,006 13,146,427 11,786,495 5,348,974 4,731,695 4,285,733 23.12%
PBT 1,747,917 1,834,612 1,731,296 1,715,902 1,604,439 1,403,458 1,091,410 8.15%
Tax -376,534 -472,624 -447,754 -440,417 -317,156 -328,629 -277,622 5.20%
NP 1,371,383 1,361,988 1,283,542 1,275,485 1,287,283 1,074,829 813,788 9.07%
-
NP to SH 944,215 854,039 755,143 754,330 787,150 616,462 402,991 15.23%
-
Tax Rate 21.54% 25.76% 25.86% 25.67% 19.77% 23.42% 25.44% -
Total Cost 13,576,154 13,746,018 11,862,885 10,511,010 4,061,691 3,656,866 3,471,945 25.49%
-
Net Worth 12,838,011 10,930,216 10,224,026 10,131,986 7,974,078 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 3,105 1,852 - - - 337,972 111,941 -44.95%
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 7,974,078 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 7.35% 7.81% 7.39% 7.45% 9.87% 8.42% 5.91% -
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 144.38 163.10 732.93 656.10 351.46 315.01 287.14 -10.81%
EPS 9.12 9.22 42.10 41.99 51.72 41.04 27.00 -16.53%
DPS 0.03 0.02 0.00 0.00 0.00 22.50 7.50 -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 134.67 136.12 118.44 106.19 48.19 42.63 38.61 23.12%
EPS 8.51 7.69 6.80 6.80 7.09 5.55 3.63 15.24%
DPS 0.03 0.02 0.00 0.00 0.00 3.05 1.01 -44.32%
NAPS 1.1567 0.9848 0.9211 0.9129 0.7184 0.6598 0.6143 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 1.13 1.03 0.19 0.21 0.37 0.44 0.45 16.56%
P/EPS 17.87 18.22 3.30 3.36 2.51 3.39 4.74 24.72%
EY 5.60 5.49 30.29 29.78 39.78 29.53 21.09 -19.81%
DY 0.02 0.01 0.00 0.00 0.00 16.19 5.86 -61.16%
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 1.19 1.01 0.21 0.20 0.38 0.44 0.56 13.37%
P/EPS 18.86 17.79 3.61 3.19 2.55 3.41 5.96 21.14%
EY 5.30 5.62 27.70 31.34 39.18 29.31 16.77 -17.45%
DY 0.02 0.01 0.00 0.00 0.00 16.07 4.66 -59.65%
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