[YTL] YoY TTM Result on 30-Sep-2011 [#1]

Stock
[YTL] YTL CORPORATION BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -2.62%
YoY- 8.55%
Quarter Report
Latest QR
Upcoming QR
YTL's Result
YTL's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 18,542,769 20,111,566 20,724,870 18,492,770 16,980,002 11,082,993 6,706,203 18.46%
PBT 2,659,583 2,320,179 2,570,414 2,258,276 2,427,245 2,221,601 1,926,525 5.51%
Tax -274,318 -413,635 -452,038 -499,015 -693,177 -908,649 -441,568 -7.62%
NP 2,385,265 1,906,544 2,118,376 1,759,261 1,734,068 1,312,952 1,484,957 8.21%
-
NP to SH 1,343,546 1,310,126 1,321,220 1,007,496 928,156 789,619 797,545 9.07%
-
Tax Rate 10.31% 17.83% 17.59% 22.10% 28.56% 40.90% 22.92% -
Total Cost 16,157,504 18,205,022 18,606,494 16,733,509 15,245,934 9,770,041 5,221,246 20.70%
-
Net Worth 14,374,063 14,113,697 11,864,878 10,754,434 8,973,809 9,409,900 7,712,144 10.92%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 1,088,164 310,661 99,148 1,793 358 122,012 262,676 26.71%
Div Payout % 80.99% 23.71% 7.50% 0.18% 0.04% 15.45% 32.94% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 14,374,063 14,113,697 11,864,878 10,754,434 8,973,809 9,409,900 7,712,144 10.92%
NOSH 10,341,053 10,377,718 9,725,309 8,962,028 1,794,761 1,772,109 1,495,065 38.01%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 12.86% 9.48% 10.22% 9.51% 10.21% 11.85% 22.14% -
ROE 9.35% 9.28% 11.14% 9.37% 10.34% 8.39% 10.34% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 179.31 193.80 213.10 206.35 946.09 625.41 448.56 -14.16%
EPS 12.99 12.62 13.59 11.24 51.71 44.56 53.35 -20.96%
DPS 10.50 3.00 1.02 0.02 0.02 6.89 17.50 -8.15%
NAPS 1.39 1.36 1.22 1.20 5.00 5.31 5.1584 -19.62%
Adjusted Per Share Value based on latest NOSH - 8,962,028
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 167.06 181.20 186.72 166.61 152.98 99.85 60.42 18.46%
EPS 12.10 11.80 11.90 9.08 8.36 7.11 7.19 9.05%
DPS 9.80 2.80 0.89 0.02 0.00 1.10 2.37 26.67%
NAPS 1.295 1.2716 1.069 0.9689 0.8085 0.8478 0.6948 10.92%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.68 1.54 1.72 1.25 1.41 1.34 1.17 -
P/RPS 0.94 0.79 0.81 0.61 0.15 0.21 0.26 23.87%
P/EPS 12.93 12.20 12.66 11.12 2.73 3.01 2.19 34.42%
EY 7.73 8.20 7.90 8.99 36.68 33.25 45.59 -25.59%
DY 6.25 1.95 0.59 0.02 0.01 5.14 14.96 -13.53%
P/NAPS 1.21 1.13 1.41 1.04 0.28 0.25 0.23 31.86%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 - 22/11/12 17/11/11 25/11/10 19/11/09 20/11/08 -
Price 1.64 0.00 1.74 1.34 1.60 1.39 1.19 -
P/RPS 0.91 0.00 0.82 0.65 0.17 0.22 0.27 22.43%
P/EPS 12.62 0.00 12.81 11.92 3.09 3.12 2.23 33.47%
EY 7.92 0.00 7.81 8.39 32.32 32.06 44.83 -25.08%
DY 6.40 0.00 0.59 0.01 0.01 4.95 14.71 -12.94%
P/NAPS 1.18 0.00 1.43 1.12 0.32 0.26 0.23 31.31%

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