[YTL] YoY 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- -5.74%
YoY- 44.58%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 4,906,293 5,122,670 5,122,670 5,325,194 4,499,630 3,927,270 1,624,617 24.72%
PBT 886,387 556,142 556,142 610,103 480,892 514,718 284,688 25.48%
Tax -127,968 -140,232 -140,232 -165,997 -146,147 -140,409 -91,681 6.89%
NP 758,419 415,910 415,910 444,106 334,745 374,309 193,007 31.46%
-
NP to SH 383,536 262,460 262,460 237,382 164,182 216,224 50,422 50.01%
-
Tax Rate 14.44% 25.22% 25.22% 27.21% 30.39% 27.28% 32.20% -
Total Cost 4,147,874 4,706,760 4,706,760 4,881,088 4,164,885 3,552,961 1,431,610 23.69%
-
Net Worth 14,201,197 0 12,916,338 10,921,377 9,653,543 9,733,671 7,322,930 14.15%
Dividend
31/12/13 31/12/12 30/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 154,996 2,066 - - - - -
Div Payout % - 59.06% 0.79% - - - - -
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 14,201,197 0 12,916,338 10,921,377 9,653,543 9,733,671 7,322,930 14.15%
NOSH 10,365,837 10,333,071 10,333,071 9,025,931 1,794,338 1,795,880 1,505,134 47.06%
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 15.46% 8.12% 8.12% 8.34% 7.44% 9.53% 11.88% -
ROE 2.70% 0.00% 2.03% 2.17% 1.70% 2.22% 0.69% -
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 47.33 49.58 49.58 59.00 250.77 218.68 107.94 -15.19%
EPS 3.70 2.54 2.54 2.63 9.15 12.04 3.35 2.00%
DPS 0.00 1.50 0.02 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 44.20 46.15 46.15 47.98 40.54 35.38 14.64 24.71%
EPS 3.46 2.36 2.36 2.14 1.48 1.95 0.45 50.34%
DPS 0.00 1.40 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.2795 0.00 1.1637 0.984 0.8698 0.877 0.6598 14.15%
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 3.42 3.83 3.71 2.36 0.63 0.63 1.22 22.88%
P/EPS 43.78 74.80 72.44 52.85 17.27 11.38 39.40 2.12%
EY 2.28 1.34 1.38 1.89 5.79 8.79 2.54 -2.13%
DY 0.00 0.79 0.01 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 3.44 0.00 3.23 2.25 0.53 0.62 1.24 22.62%
P/EPS 44.05 0.00 62.99 50.57 14.43 11.21 40.00 1.94%
EY 2.27 0.00 1.59 1.98 6.93 8.92 2.50 -1.91%
DY 0.00 0.00 0.01 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