[YTL] YoY TTM Result on 30-Jun-2007 [#4]

Stock

[YTL] YTL CORPORATION BHD

Announcement Date

23-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Jun-2007 [#4]

Profit Trend

QoQ- 27.39%

YoY- 0.72%

Quarter Report

YTLCorp_4Q30062007 (Final).pdf

Latest QR

Upcoming QR

YTL's Result

YTL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	16,505,033	8,892,125	6,549,860	6,015,309	5,507,193	4,936,850	4,409,397	24.59%
YoY %	85.61%	35.76%	8.89%	9.23%	11.55%	11.96%	-	-
Horiz. %	374.31%	201.66%	148.54%	136.42%	124.90%	111.96%	100.00%	-
PBT	2,306,580	2,288,197	1,829,842	1,555,744	1,497,410	1,256,603	1,217,794	11.22%
YoY %	0.80%	25.05%	17.62%	3.90%	19.16%	3.19%	-	-
Horiz. %	189.41%	187.90%	150.26%	127.75%	122.96%	103.19%	100.00%	-
Tax	-659,312	-886,582	-453,355	-90,869	-279,526	-690,048	-509,353	4.39%
YoY %	25.63%	-95.56%	-398.91%	67.49%	59.49%	-35.48%	-	-
Horiz. %	129.44%	174.06%	89.01%	17.84%	54.88%	135.48%	100.00%	-
NP	1,647,268	1,401,615	1,376,487	1,464,875	1,217,884	566,555	708,441	15.09%
YoY %	17.53%	1.83%	-6.03%	20.28%	114.96%	-20.03%	-	-
Horiz. %	232.52%	197.84%	194.30%	206.77%	171.91%	79.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	856,764	834,472	769,786	762,444	756,997	566,555	708,441	3.21%
YoY %	2.67%	8.40%	0.96%	0.72%	33.61%	-20.03%	-	-
Horiz. %	120.94%	117.79%	108.66%	107.62%	106.85%	79.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.58%	38.75%	24.78%	5.84%	18.67%	54.91%	41.83%	-
YoY %	-26.25%	56.38%	324.32%	-68.72%	-66.00%	31.27%	-	-
Horiz. %	68.32%	92.64%	59.24%	13.96%	44.63%	131.27%	100.00%	-
Total Cost	14,857,765	7,490,510	5,173,373	4,550,434	4,289,309	4,370,295	3,700,956	26.05%
YoY %	98.35%	44.79%	13.69%	6.09%	-1.85%	18.09%	-	-
Horiz. %	401.46%	202.39%	139.78%	122.95%	115.90%	118.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,971,775	8,134,154	7,477,907	5,991,758	6,927,592	4,281,045	4,272,968	13.15%
YoY %	10.30%	8.78%	24.80%	-13.51%	61.82%	0.19%	-	-
Horiz. %	209.97%	190.36%	175.00%	140.22%	162.13%	100.19%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	358	122,012	375,507	260,064	107,915	107,026	106,824	-61.29%
YoY %	-99.71%	-67.51%	44.39%	140.99%	0.83%	0.19%	-	-
Horiz. %	0.34%	114.22%	351.52%	243.45%	101.02%	100.19%	100.00%	-
Div Payout %	0.04%	14.62%	48.78%	34.11%	14.26%	18.89%	15.08%	-
YoY %	-99.73%	-70.03%	43.01%	139.20%	-24.51%	25.27%	-	-
Horiz. %	0.27%	96.95%	323.47%	226.19%	94.56%	125.27%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	8,971,775	8,134,154	7,477,907	5,991,758	6,927,592	4,281,045	4,272,968	13.15%
YoY %	10.30%	8.78%	24.80%	-13.51%	61.82%	0.19%	-	-
Horiz. %	209.97%	190.36%	175.00%	140.22%	162.13%	100.19%	100.00%	-
NOSH	1,794,355	1,626,830	1,495,581	1,497,939	1,438,871	1,427,015	1,424,322	3.92%
YoY %	10.30%	8.78%	-0.16%	4.11%	0.83%	0.19%	-	-
Horiz. %	125.98%	114.22%	105.00%	105.17%	101.02%	100.19%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	9.98%	15.76%	21.02%	24.35%	22.11%	11.48%	16.07%	-
YoY %	-36.68%	-25.02%	-13.68%	10.13%	92.60%	-28.56%	-	-
Horiz. %	62.10%	98.07%	130.80%	151.52%	137.59%	71.44%	100.00%	-
ROE	9.55%	10.26%	10.29%	12.72%	10.93%	13.23%	16.58%	-
YoY %	-6.92%	-0.29%	-19.10%	16.38%	-17.38%	-20.21%	-	-
Horiz. %	57.60%	61.88%	62.06%	76.72%	65.92%	79.79%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	919.83	546.59	437.95	401.57	382.74	345.96	309.58	19.89%
YoY %	68.29%	24.81%	9.06%	4.92%	10.63%	11.75%	-	-
Horiz. %	297.12%	176.56%	141.47%	129.71%	123.63%	111.75%	100.00%	-
EPS	47.75	51.29	51.47	50.90	52.61	39.70	49.74	-0.67%
YoY %	-6.90%	-0.35%	1.12%	-3.25%	32.52%	-20.18%	-	-
Horiz. %	96.00%	103.12%	103.48%	102.33%	105.77%	79.82%	100.00%	-
DPS	0.02	7.50	25.00	17.36	7.50	7.50	7.50	-62.74%
YoY %	-99.73%	-70.00%	44.01%	131.47%	0.00%	0.00%	-	-
Horiz. %	0.27%	100.00%	333.33%	231.47%	100.00%	100.00%	100.00%	-
NAPS	5.00	5.00	5.00	4.00	4.8146	3.00	3.00	8.88%
YoY %	0.00%	0.00%	25.00%	-16.92%	60.49%	0.00%	-	-
Horiz. %	166.67%	166.67%	166.67%	133.33%	160.49%	100.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,497,939
RPS	148.70	80.11	59.01	54.20	49.62	44.48	39.73	24.59%
YoY %	85.62%	35.76%	8.87%	9.23%	11.56%	11.96%	-	-
Horiz. %	374.28%	201.64%	148.53%	136.42%	124.89%	111.96%	100.00%	-
EPS	7.72	7.52	6.94	6.87	6.82	5.10	6.38	3.22%
YoY %	2.66%	8.36%	1.02%	0.73%	33.73%	-20.06%	-	-
Horiz. %	121.00%	117.87%	108.78%	107.68%	106.90%	79.94%	100.00%	-
DPS	0.00	1.10	3.38	2.34	0.97	0.96	0.96	-
YoY %	0.00%	-67.46%	44.44%	141.24%	1.04%	0.00%	-	-
Horiz. %	0.00%	114.58%	352.08%	243.75%	101.04%	100.00%	100.00%	-
NAPS	0.8083	0.7329	0.6737	0.5398	0.6241	0.3857	0.385	13.15%
YoY %	10.29%	8.79%	24.81%	-13.51%	61.81%	0.18%	-	-
Horiz. %	209.95%	190.36%	174.99%	140.21%	162.10%	100.18%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.39	1.30	1.27	1.55	0.91	1.00	0.88	-
P/RPS	0.15	0.24	0.29	0.39	0.24	0.29	0.28	-9.87%
YoY %	-37.50%	-17.24%	-25.64%	62.50%	-17.24%	3.57%	-	-
Horiz. %	53.57%	85.71%	103.57%	139.29%	85.71%	103.57%	100.00%	-
P/EPS	2.91	2.53	2.47	3.05	1.73	2.52	1.77	8.63%
YoY %	15.02%	2.43%	-19.02%	76.30%	-31.35%	42.37%	-	-
Horiz. %	164.41%	142.94%	139.55%	172.32%	97.74%	142.37%	100.00%	-
EY	34.35	39.46	40.53	32.84	57.81	39.70	56.52	-7.96%
YoY %	-12.95%	-2.64%	23.42%	-43.19%	45.62%	-29.76%	-	-
Horiz. %	60.77%	69.82%	71.71%	58.10%	102.28%	70.24%	100.00%	-
DY	0.01	5.77	19.69	11.20	8.24	7.50	8.52	-67.50%
YoY %	-99.83%	-70.70%	75.80%	35.92%	9.87%	-11.97%	-	-
Horiz. %	0.12%	67.72%	231.10%	131.46%	96.71%	88.03%	100.00%	-
P/NAPS	0.28	0.26	0.25	0.39	0.19	0.33	0.29	-0.58%
YoY %	7.69%	4.00%	-35.90%	105.26%	-42.42%	13.79%	-	-
Horiz. %	96.55%	89.66%	86.21%	134.48%	65.52%	113.79%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	19/08/10	20/08/09	19/08/08	23/08/07	24/08/06	26/08/05	26/08/04	-
Price	1.41	1.34	1.14	1.38	0.94	1.03	0.82	-
P/RPS	0.15	0.25	0.26	0.34	0.25	0.30	0.26	-8.75%
YoY %	-40.00%	-3.85%	-23.53%	36.00%	-16.67%	15.38%	-	-
Horiz. %	57.69%	96.15%	100.00%	130.77%	96.15%	115.38%	100.00%	-
P/EPS	2.95	2.61	2.21	2.71	1.79	2.59	1.65	10.16%
YoY %	13.03%	18.10%	-18.45%	51.40%	-30.89%	56.97%	-	-
Horiz. %	178.79%	158.18%	133.94%	164.24%	108.48%	156.97%	100.00%	-
EY	33.86	38.28	45.15	36.88	55.97	38.55	60.66	-9.25%
YoY %	-11.55%	-15.22%	22.42%	-34.11%	45.19%	-36.45%	-	-
Horiz. %	55.82%	63.11%	74.43%	60.80%	92.27%	63.55%	100.00%	-
DY	0.01	5.60	21.93	12.58	7.98	7.28	9.15	-67.88%
YoY %	-99.82%	-74.46%	74.32%	57.64%	9.62%	-20.44%	-	-
Horiz. %	0.11%	61.20%	239.67%	137.49%	87.21%	79.56%	100.00%	-
P/NAPS	0.28	0.27	0.23	0.35	0.20	0.34	0.27	0.60%
YoY %	3.70%	17.39%	-34.29%	75.00%	-41.18%	25.93%	-	-
Horiz. %	103.70%	100.00%	85.19%	129.63%	74.07%	125.93%	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