[YTL] YoY Quarter Result on 30-Jun-2008 [#4]

Stock

[YTL] YTL CORPORATION BHD

Announcement Date

19-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Jun-2008 [#4]

Profit Trend

QoQ- -24.29%

YoY- -57.35%

Quarter Report

YTLCorp_4Q30062008 - Final.pdf

Latest QR

Upcoming QR

YTL's Result

YTL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Quarter Result
Revenue	5,208,343	4,718,538	3,543,151	1,818,165	1,729,576	1,543,463	1,290,256	26.17%
YoY %	10.38%	33.17%	94.88%	5.12%	12.06%	19.62%	-	-
Horiz. %	403.67%	365.71%	274.61%	140.92%	134.05%	119.62%	100.00%	-
PBT	620,653	590,678	683,758	426,384	464,334	351,276	306,302	12.48%
YoY %	5.07%	-13.61%	60.36%	-8.17%	32.18%	14.68%	-	-
Horiz. %	202.63%	192.84%	223.23%	139.20%	151.59%	114.68%	100.00%	-
Tax	-68,275	-218,895	-569,426	-124,726	186,753	-30,904	-184,870	-15.29%
YoY %	68.81%	61.56%	-356.54%	-166.79%	704.30%	83.28%	-	-
Horiz. %	36.93%	118.40%	308.01%	67.47%	-101.02%	16.72%	100.00%	-
NP	552,378	371,783	114,332	301,658	651,087	320,372	121,432	28.70%
YoY %	48.58%	225.18%	-62.10%	-53.67%	103.23%	163.83%	-	-
Horiz. %	454.89%	306.17%	94.15%	248.42%	536.17%	263.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	279,426	102,434	47,322	153,324	359,453	195,513	121,432	14.89%
YoY %	172.79%	116.46%	-69.14%	-57.35%	83.85%	61.01%	-	-
Horiz. %	230.11%	84.36%	38.97%	126.26%	296.01%	161.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.00%	37.06%	83.28%	29.25%	-40.22%	8.80%	60.36%	-
YoY %	-70.32%	-55.50%	184.72%	172.73%	-557.05%	-85.42%	-	-
Horiz. %	18.22%	61.40%	137.97%	48.46%	-66.63%	14.58%	100.00%	-
Total Cost	4,655,965	4,346,755	3,428,819	1,516,507	1,078,489	1,223,091	1,168,824	25.89%
YoY %	7.11%	26.77%	126.10%	40.61%	-11.82%	4.64%	-	-
Horiz. %	398.35%	371.89%	293.36%	129.75%	92.27%	104.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,968,082	8,971,775	8,134,154	7,477,907	5,991,758	6,927,592	4,281,045	13.10%
YoY %	-0.04%	10.30%	8.78%	24.80%	-13.51%	61.82%	-	-
Horiz. %	209.48%	209.57%	190.00%	174.67%	139.96%	161.82%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	1,793	358	122,012	37,389	37,448	107,915	107,026	-49.40%
YoY %	400.84%	-99.71%	226.33%	-0.16%	-65.30%	0.83%	-	-
Horiz. %	1.68%	0.33%	114.00%	34.93%	34.99%	100.83%	100.00%	-
Div Payout %	0.64%	0.35%	257.83%	24.39%	10.42%	55.20%	88.14%	-
YoY %	82.86%	-99.86%	957.11%	134.07%	-81.12%	-37.37%	-	-
Horiz. %	0.73%	0.40%	292.52%	27.67%	11.82%	62.63%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	8,968,082	8,971,775	8,134,154	7,477,907	5,991,758	6,927,592	4,281,045	13.10%
YoY %	-0.04%	10.30%	8.78%	24.80%	-13.51%	61.82%	-	-
Horiz. %	209.48%	209.57%	190.00%	174.67%	139.96%	161.82%	100.00%	-
NOSH	8,968,082	1,794,355	1,626,830	1,495,581	1,497,939	1,438,871	1,427,015	35.82%
YoY %	399.79%	10.30%	8.78%	-0.16%	4.11%	0.83%	-	-
Horiz. %	628.45%	125.74%	114.00%	104.80%	104.97%	100.83%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	10.61%	7.88%	3.23%	16.59%	37.64%	20.76%	9.41%	-
YoY %	34.64%	143.96%	-80.53%	-55.92%	81.31%	120.62%	-	-
Horiz. %	112.75%	83.74%	34.33%	176.30%	400.00%	220.62%	100.00%	-
ROE	3.12%	1.14%	0.58%	2.05%	6.00%	2.82%	2.84%	-
YoY %	173.68%	96.55%	-71.71%	-65.83%	112.77%	-0.70%	-	-
Horiz. %	109.86%	40.14%	20.42%	72.18%	211.27%	99.30%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	58.08	262.97	217.79	121.57	115.46	107.27	90.42	-7.10%
YoY %	-77.91%	20.74%	79.15%	5.29%	7.63%	18.64%	-	-
Horiz. %	64.23%	290.83%	240.86%	134.45%	127.69%	118.64%	100.00%	-
EPS	3.11	1.14	2.91	10.25	24.45	13.59	8.51	-15.43%
YoY %	172.81%	-60.82%	-71.61%	-58.08%	79.91%	59.69%	-	-
Horiz. %	36.55%	13.40%	34.20%	120.45%	287.31%	159.69%	100.00%	-
DPS	0.02	0.02	7.50	2.50	2.50	7.50	7.50	-62.74%
YoY %	0.00%	-99.73%	200.00%	0.00%	-66.67%	0.00%	-	-
Horiz. %	0.27%	0.27%	100.00%	33.33%	33.33%	100.00%	100.00%	-
NAPS	1.00	5.00	5.00	5.00	4.00	4.8146	3.00	-16.72%
YoY %	-80.00%	0.00%	0.00%	25.00%	-16.92%	60.49%	-	-
Horiz. %	33.33%	166.67%	166.67%	166.67%	133.33%	160.49%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,495,581
RPS	46.93	42.51	31.92	16.38	15.58	13.91	11.62	26.18%
YoY %	10.40%	33.18%	94.87%	5.13%	12.01%	19.71%	-	-
Horiz. %	403.87%	365.83%	274.70%	140.96%	134.08%	119.71%	100.00%	-
EPS	2.52	0.92	0.43	1.38	3.24	1.76	1.09	14.98%
YoY %	173.91%	113.95%	-68.84%	-57.41%	84.09%	61.47%	-	-
Horiz. %	231.19%	84.40%	39.45%	126.61%	297.25%	161.47%	100.00%	-
DPS	0.02	0.00	1.10	0.34	0.34	0.97	0.96	-47.52%
YoY %	0.00%	0.00%	223.53%	0.00%	-64.95%	1.04%	-	-
Horiz. %	2.08%	0.00%	114.58%	35.42%	35.42%	101.04%	100.00%	-
NAPS	0.808	0.8083	0.7329	0.6737	0.5398	0.6241	0.3857	13.11%
YoY %	-0.04%	10.29%	8.79%	24.81%	-13.51%	61.81%	-	-
Horiz. %	209.49%	209.57%	190.02%	174.67%	139.95%	161.81%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.45	1.39	1.30	1.27	1.55	0.91	1.00	-
P/RPS	2.50	0.53	0.60	1.04	1.34	0.85	1.11	14.48%
YoY %	371.70%	-11.67%	-42.31%	-22.39%	57.65%	-23.42%	-	-
Horiz. %	225.23%	47.75%	54.05%	93.69%	120.72%	76.58%	100.00%	-
P/EPS	46.54	24.35	44.69	12.39	6.46	6.70	11.75	25.77%
YoY %	91.13%	-45.51%	260.69%	91.80%	-3.58%	-42.98%	-	-
Horiz. %	396.09%	207.23%	380.34%	105.45%	54.98%	57.02%	100.00%	-
EY	2.15	4.11	2.24	8.07	15.48	14.93	8.51	-20.48%
YoY %	-47.69%	83.48%	-72.24%	-47.87%	3.68%	75.44%	-	-
Horiz. %	25.26%	48.30%	26.32%	94.83%	181.90%	175.44%	100.00%	-
DY	0.01	0.01	5.77	1.97	1.61	8.24	7.50	-66.80%
YoY %	0.00%	-99.83%	192.89%	22.36%	-80.46%	9.87%	-	-
Horiz. %	0.13%	0.13%	76.93%	26.27%	21.47%	109.87%	100.00%	-
P/NAPS	1.45	0.28	0.26	0.25	0.39	0.19	0.33	27.96%
YoY %	417.86%	7.69%	4.00%	-35.90%	105.26%	-42.42%	-	-
Horiz. %	439.39%	84.85%	78.79%	75.76%	118.18%	57.58%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	19/08/10	20/08/09	19/08/08	23/08/07	24/08/06	26/08/05	-
Price	1.25	1.41	1.34	1.14	1.38	0.94	1.03	-
P/RPS	2.15	0.54	0.62	0.94	1.20	0.88	1.14	11.14%
YoY %	298.15%	-12.90%	-34.04%	-21.67%	36.36%	-22.81%	-	-
Horiz. %	188.60%	47.37%	54.39%	82.46%	105.26%	77.19%	100.00%	-
P/EPS	40.12	24.70	46.07	11.12	5.75	6.92	12.10	22.10%
YoY %	62.43%	-46.39%	314.30%	93.39%	-16.91%	-42.81%	-	-
Horiz. %	331.57%	204.13%	380.74%	91.90%	47.52%	57.19%	100.00%	-
EY	2.49	4.05	2.17	8.99	17.39	14.46	8.26	-18.10%
YoY %	-38.52%	86.64%	-75.86%	-48.30%	20.26%	75.06%	-	-
Horiz. %	30.15%	49.03%	26.27%	108.84%	210.53%	175.06%	100.00%	-
DY	0.02	0.01	5.60	2.19	1.81	7.98	7.28	-62.55%
YoY %	100.00%	-99.82%	155.71%	20.99%	-77.32%	9.62%	-	-
Horiz. %	0.27%	0.14%	76.92%	30.08%	24.86%	109.62%	100.00%	-
P/NAPS	1.25	0.28	0.27	0.23	0.35	0.20	0.34	24.22%
YoY %	346.43%	3.70%	17.39%	-34.29%	75.00%	-41.18%	-	-
Horiz. %	367.65%	82.35%	79.41%	67.65%	102.94%	58.82%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos