[YTL] YoY TTM Result on 30-Sep-2006 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -2.73%
YoY- 26.94%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 11,082,993 6,706,203 6,205,357 5,542,376 5,116,432 4,504,988 4,151,883 17.76%
PBT 2,221,601 1,926,525 1,664,668 1,503,403 1,301,951 1,156,355 1,150,850 11.57%
Tax -908,649 -441,568 -116,441 -284,117 -621,588 -522,974 -542,321 8.97%
NP 1,312,952 1,484,957 1,548,227 1,219,286 680,363 633,381 608,529 13.66%
-
NP to SH 789,619 797,545 832,926 736,296 580,047 633,381 608,529 4.43%
-
Tax Rate 40.90% 22.92% 6.99% 18.90% 47.74% 45.23% 47.12% -
Total Cost 9,770,041 5,221,246 4,657,130 4,323,090 4,436,069 3,871,607 3,543,354 18.39%
-
Net Worth 9,409,900 7,712,144 7,568,522 6,733,316 4,256,339 4,856,113 4,751,104 12.05%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 122,012 262,676 372,895 107,915 107,026 106,824 108,742 1.93%
Div Payout % 15.45% 32.94% 44.77% 14.66% 18.45% 16.87% 17.87% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 9,409,900 7,712,144 7,568,522 6,733,316 4,256,339 4,856,113 4,751,104 12.05%
NOSH 1,772,109 1,495,065 1,504,407 1,431,067 1,418,779 1,396,839 1,450,276 3.39%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 11.85% 22.14% 24.95% 22.00% 13.30% 14.06% 14.66% -
ROE 8.39% 10.34% 11.01% 10.94% 13.63% 13.04% 12.81% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 625.41 448.56 412.48 387.29 360.62 322.51 286.28 13.89%
EPS 44.56 53.35 55.37 51.45 40.88 45.34 41.96 1.00%
DPS 6.89 17.50 24.79 7.50 7.54 7.65 7.50 -1.40%
NAPS 5.31 5.1584 5.0309 4.7051 3.00 3.4765 3.276 8.37%
Adjusted Per Share Value based on latest NOSH - 1,431,067
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 99.85 60.42 55.91 49.93 46.10 40.59 37.41 17.75%
EPS 7.11 7.19 7.50 6.63 5.23 5.71 5.48 4.43%
DPS 1.10 2.37 3.36 0.97 0.96 0.96 0.98 1.94%
NAPS 0.8478 0.6948 0.6819 0.6066 0.3835 0.4375 0.4281 12.05%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.34 1.17 1.41 0.99 1.03 0.82 0.82 -
P/RPS 0.21 0.26 0.34 0.26 0.29 0.25 0.29 -5.23%
P/EPS 3.01 2.19 2.55 1.92 2.52 1.81 1.95 7.49%
EY 33.25 45.59 39.27 51.97 39.69 55.30 51.17 -6.92%
DY 5.14 14.96 17.58 7.58 7.32 9.33 9.15 -9.15%
P/NAPS 0.25 0.23 0.28 0.21 0.34 0.24 0.25 0.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 20/11/08 22/11/07 23/11/06 24/11/05 26/11/04 20/11/03 -
Price 1.39 1.19 1.38 1.07 1.04 0.92 0.81 -
P/RPS 0.22 0.27 0.33 0.28 0.29 0.29 0.28 -3.93%
P/EPS 3.12 2.23 2.49 2.08 2.54 2.03 1.93 8.32%
EY 32.06 44.83 40.12 48.08 39.31 49.29 51.80 -7.67%
DY 4.95 14.71 17.96 7.01 7.25 8.31 9.26 -9.90%
P/NAPS 0.26 0.23 0.27 0.23 0.35 0.26 0.25 0.65%

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